A World Leader in Digital and Broadband Technologies: Annual Report & Accounts
A World Leader in Digital and Broadband Technologies: Annual Report & Accounts
A World Leader in Digital and Broadband Technologies: Annual Report & Accounts
Contents
02 04 05 09 11 21 29 30 33 40 74 75 Highlights Chairmans Letter Chief Executive Officers Review Chief Financial Officers Review Report of the Directors Directors Remuneration Report Statement of Directors Responsibilities Independent Auditors Report Financial Statements Notes to the Financial Statements Directors, Secretary and Advisers Five Year Record and Shareholder Information
Pace is creating innovative platforms for Pace is creating innovative platforms for managed subscription TV and broadband services managed subscription TV and broadband services
Paces customers, which today include over 160 ofof the worlds leading payTV and broadband Paces customers, which today include over 160 the worlds leading payTV and broadband operators, are shaping the in-home entertainment and communications experience with their digital, operators, are shaping the in-home entertainment and communications experience with their digital, HD, hybrid, 3D, home networking and broadband services. HD, hybrid, 3D, home networking and broadband services. Pace has a a unique vantage point on how markets are evolving from emerging to advanced. Pace Pace has unique vantage point on how markets are evolving from emerging to advanced. Pace has continued toto build its capability to ensure it has the product and technology answers a customer has continued build its capability to ensure it has the product and technology answers a customer requires whatever its stage oror rate of development. requires whatever its stage rate of development.
+17.4% +17.4%
Operating profit Operating profit pre-exceptionals 91.9m pre-exceptionals 91.9m (2009: 69.7m) (2009: 69.7m) Profit before tax 71.1m Profit before tax 71.1m (2009: 69.9m) (2009: 69.9m)
+31.9% +31.9%
Underlying earnings1 1 Underlying earnings 103.6m (2009: 76.4m) 103.6m (2009: 76.4m)
+35.6% +35.6%
+1.7% +1.7%
Return on sales2 7.8% Return on sales2 7.8% (2009: 6.7%) (2009: 6.7%)
+1.1% +1.1%
Adjusted3 basic EPS 23.9p Adjusted3 basic EPS 23.9p +23.8% +23.8% (2009: 19.3p) (2009: 19.3p)
1 2 3
1 Underlying earnings areare operating profit before exceptional costs and amortisation other intangibles and areare also expressed adjusted EBITA Underlying earnings operating profit before exceptional costs and amortisation of of other intangibles and also expressed as as adjusted EBITA 2 Adjusted EBITA as a perper cent sales is expressed as return on on sales Adjusted EBITA as a cent of of sales is expressed as return sales 3 Adjusted EPS is based on on earnings before the post tax value exceptional costs and amortisation of other intangibles Adjusted EPS is based earnings before the post tax value of of exceptional costs and amortisation of other intangibles
2Wire 2Wire
AA leading US provider of leading US provider of advanced residential gateways advanced residential gateways and associated software and and associated software and services for the broadband service services for the broadband service provider market. provider market.
InIn 2010 Pace made three 2010 Pace made three acquisitions that enhanced the acquisitions that enhanced the Groups earnings and market position. Groups earnings and market position.
A year of strong revenue and earnings growth A year of strong revenue and earnings growth and three key acquisitions and three key acquisitions
Pace has delivered a strong year with a 35.6% has delivered a strong year with a 35.6% increase underlying earnings and Pacesuccessfullycompleted three acquisitions thatincreaseininunderlying earnings andand we successfully completed three acquisitions that are already earnings enhancing and we are already earnings enhancing delivering significant synergies. delivering significant synergies. During 2010 we have continued to strengthen our position as a a leading provider of During 2010 we have continued to strengthen our position as leading provider of technologies to the global market for managed subscription TV and broadband services. technologies to the global market for managed subscription TV and broadband services. At the same time we opened up new opportunities inin home networking and advanced At the same time we opened up new opportunities home networking and advanced gateways by adding significant new capabilities inin software, services and support. gateways by adding significant new capabilities software, services and support. Conditions across our global markets continue to be positive. Operators are utilising Conditions across our global markets continue to be positive. Operators are utilising Paces widening range ofof products, technologies and services to enhance their consumer Paces widening range products, technologies and services to enhance their consumer offering; from launching digital inin emerging markets to providing solutions offering; from launching digital emerging markets to providing solutions and services that enable home convergence inin advanced markets. and services that enable home convergence advanced markets.
Chief Executive
Officers Review
2010 was an important year for Pace; we built out our strategy and strengthened our core business while opening up new market and technology opportunities that will enable sustainable future growth. We delivered strong earnings and revenue growth and made a series of strategic acquisitions that are already enhancing our earnings and market position.
We believe OTT will co-exist with payTV and become part of new integrated services that our operator customers are creating for their subscribers.
Widening Out
In our established markets the set-top box and our new gateway products are at the centre of the home entertainment and communications universe and will continue on a growth trajectory. Our platforms enable an operators service in the home and are critical to their success. In 2010, through acquisition and organic innovation, Pace added a range of important assets; from residential gateways to software, to support services that manage the complexity and cost involved in delivering payTV and broadband. Further development of these
assets is enabling Pace to create innovative platforms for operators in its established, emerging and advanced markets. In doing this, Pace is evolving a proposition that embraces in-home devices that enable content (OTT and linear) and next generation operator services while reducing cost of deployment and significantly improving customer support and the user experience. In this context our opportunity is widening out in two important areas. In our more advanced markets home networking and digital home convergence have been hot topics for some time. In the last year these developments have become a reality for a number of our US customers with the launch of our first whole home product. In other markets, in particular Western Europe, an increasing number of operators are launching hybrid services. The Canal+ Le Cube is a leader in this space, offering subscribers a compelling and easy to access combination of broadcast and on-demand broadband content. But this is just the beginning of in-home service convergence. We are now working with operators who want to deliver a cohesive set of managed digital services, from video and broadband to voice over IP and new applications such as telemedicine and home security, into a home network of multiple interconnected devices. Our technology will also enable mobile and portable devices to become part of the service providers in-home network. In addition to creating platforms that can manage the complexity of these services within the home, we now have infrastructure and software assets to help manage the operators subscriber support needs. For example the customer care centres and consulting services acquired with the 2Wire business improve customer support and have reduced some operators inhouse call centre costs by millions of dollars per year. In many of our emerging markets profound change is also taking place as operators move from analogue to digital or launch their first high definition (HD) services. In South America, a very successful market for Pace over the last year, operators are not yet thinking about home networking, but are just launching HD and HD PVR. We continue to evaluate opportunities across emerging markets such as India where we recently commenced shipments to Tata Sky. Again, utilising our expanded assets, we are looking at how we can create complete packaged solutions, including the Latens software-based conditional access, to enable new service launches in emerging markets with tier two and tier three operators.
Market Responsiveness
Our business structure and model is an important strength as we help make all of this happen for our customers. We have a decentralised operating structure, so we can develop close customer relationships across multiple and highly distinctive geographic markets. This approach, balanced with the benefits of our global supply chain scale enables us to manage individual customer needs and
We have a decentralised operating structure, so we can develop close customer relationships across multiple and highly distinctive geographic markets.
market complexities. We have built teams across the world specialising in the specific needs of their local markets; from teams in the US with skills in software and services to our team in India that has built a capability in complete end-to end product development. Paces customer commitment encompasses our industry leading work to minimise the environmental footprint of our products and operations. This year we took important steps forwards to reduce the carbon intensity of our activities, and, for example, we reduced average annual electrical energy consumption across new set-top box products by 12.9%. We also reduced our CO2 emissions per set-top box to 56.02 kg CO2, down from 64.31 kg in 2009, thanks to our Design for Environment (DFE) initiative. We have continued to evolve our structure in 2010 as we integrated our acquisitions while ensuring we stay true to our organisational philosophy of the customer at the heart of the business. In 2010 this led us to create a new business unit known as Enterprise in which the team addresses new technologies, business and market opportunities. Our ability to respond and develop with our market will enable us to deliver future growth.
In Summary
In 2010 our market continued to grow and Pace won greater market share. We are a fully diversified business, in terms of our geographic reach and technology and service capability. Our organic revenues grew 10%, we added profitable acquisitions and put the Company into a stronger position for the next phase of market evolution as operators contemplate the technology innovations they need to remain competitive. I would like to thank the entire Group workforce for these outstanding achievements in 2010. Looking ahead into 2011 Pace has a rich group of customers and technologies that will enable the business to grow, with over 20 per cent of revenues coming from our new gateway, software and services businesses. I look forward to another strong year of growth for our business. Neil Gaydon
Chief Executive Officer 8 March 2011
Chief Financial
Officers Review
In 2010 the Pace business experienced strong revenue and earnings growth alongside three strategically important acquisitions. The acquisitions enhanced the Groups earnings and market position while also broadening our customer base and technology capabilities.
Our 2010 acquisitions, Bewan Systems SA, 2Wire Inc and Latens Systems Ltd, were all cash transactions funded through cash and debt. We made significant progress in the operational and cultural integration of the new businesses into the Group, benefiting from our now well-established operating model. The model, through its scalable systems, and best practice financial and key performance indicators, enables early issue identification and rapid decision making and allows us to manage growth effectively. To integrate our acquisitions and take full advantage of the new opportunities they have created, we have evolved our Group structure. The cost of delivering these changes along with the acquisition costs gave rise to a one-off exceptional charge of 19m. The charge included 5.9m of acquisition transaction costs, 10.3m of post-acquisition restructuring and integration costs and 2.8m for the planned closure of our free-to-air European retail operations. The investment in restructuring and integration costs will deliver costefficiencies across the Group, including $30m in annual synergies expected from the 2Wire acquisition.
intangibles from the acquisitions. Net finance expenses, primarily related to the acquisition funding, were 1.8m (2009: income 0.2m). Tax was 21.2m (2009: 18.5m) with an effective tax rate of 29.7% reflecting the mix of taxable profits by geography. Adjusted basic earnings per share was 23.9p up 23.8% (2009: 19.3p) and basic earnings per share 17.0p (2009: 17.7p).
At the same time, the functional currency of the parent company will change from sterling to US dollars. The change will allow the financial statements to be presented in the currency that more closely represents the Groups operations.
Summary Financials
2010 Organic4 m Revenue Gross Margin Gross Margin % Administrative expenses before exceptionals and amortisation Other operating income Adjusted EBITA
1
2010 Total m 1,330.9 254.9 19.2% (151.3) 103.6 7.8% (19.0) (11.7) (1.8) (21.2) 49.9 23.9p (200.7) 74.2 36.4
2009 Total m 1,133.5 199.5 17.6% (123.6) 0.5 76.4 6.7% (6.7) 0.2 (18.5) 51.4 19.3p 73.5 36.2 37.4
Return on Sales Exceptional costs Amortisation of other intangibles Net finance (expense)/income Tax charge Profit after tax Adjusted basic earnings per share Net debt2 Working capital3 Free cashflow5
Basis of Preparation
The principal risks and uncertainties facing the Group, including those referred to in note 1 to the financial statements, have not changed from those set out in the 2009 Annual Report and Accounts, except for inclusion of the impact of new accounting standards applicable in the period.
Dividend
In line with the progressive dividend policy introduced in 2009 and due to the positive operating cashflow and strong business performance, the Board has recommended a final dividend of 1.45p per share (2009: 1.0p). The full year dividend increased 45% to 2.175p per share (2009: 1.5p).
Outlook
The growing complexity and inter-dependency of payTV and broadband services, coupled with ongoing demand in current and emerging markets, will drive sustained demand for the Groups products and services. Our position as a leading set-top box technology provider, in addition to our new gateways, services and software businesses, will enable us to pursue profitable opportunities across our markets in 2011 and beyond.
Currency
A significant proportion of Paces revenues and earnings continue to be in US dollars and Euros. Exchange rates between the pound sterling and the US dollar and Euro remained relatively stable in 2010 at $1.55 and 1.16 (2009: $1.57 and 1.12) respectively. This, together with our hedging policy, minimised the impact of foreign currency fluctuations in 2010. Following the full integration of 2Wire into the Group, the majority of the Groups revenues and earnings going forward will be in US dollars. Accordingly, the Board has decided to change the Groups presentation currency to US dollars with effect from 1 January 2011.
Stuart Hall
Chief Financial Officer 8 March 2011
1 2 3 4 5
Adjusted EBITA is operating profit before exceptional costs and amortisation of other intangibles Net debt is borrowings net of cash and cash equivalents Working capital is inventories,trade and other receivables net of trade and other payables Organic business is the Group excluding acquisitions Free cash flow is set out in note 30 to the financial statements
Report of
the Directors
The directors present their report to shareholders on pages 11 to 20 together with the audited financial statements for the year ended 31 December 2010 (year) (prior financial period, year ended 31 December 2009).
Principal Activities
The Groups principal activities are the development, design and distribution of technologies and products for managed subscription television, telephony and broadband services and the provision of engineering design, and software applications to its set-top box and gateway customers. The Group also provides related support services including customer care centres.
Credit Risk
The central finance function of the Group obtains reports from third party sources in respect of the credit worthiness of key customers and suppliers and sets individual credit limits as appropriate. A credit insurance policy is maintained, which provides cover over certain debtors, subject to excesses, and the exposure to credit risk is monitored on an ongoing basis. Deposit investments are generally undertaken only in liquid securities and with counterparties that have appropriate credit ratings.
Royalties
The Groups products incorporate third party technology, usually under licence. Inadvertent actions may expose the Group to the risk of infringing third party intellectual property rights. Potential claims can be submitted many years after a product has been deployed.
Regulatory
The Group is subject to a broad range of laws, regulations and standards and remains exposed to changes in the regulatory environment, including potential modifications to import duty regimes, and legislation relevant to the Groups products. It is Paces policy to require that all its subsidiaries comply with applicable laws, regulations and standards.
Currency Risks
The standard industry currency is the US dollar, with the majority of components and manufacturing capacity purchased in this currency. However, due to part of the Groups revenues being in Sterling and Euros, the Group is exposed to the risk of foreign currency movements. To manage this risk, the Groups treasury policy is progressively to cover cash flows when these are sufficiently certain and to seek price variations through contractual mechanisms where significant currency movements occur.
Financial Results
The consolidated income statement for the year is set out on page 33. The profit before tax was 71.1m (2009: 69.9m) and the profit before tax, interest, exceptional items and amortisation of other intangibles was 103.6 million (2009: 76.4 million).
Dividend
The directors recommend the payment of a final dividend of 1.45p per ordinary share (year ended 31 December 2009: 1.0p) to be paid on 6 July 2011 to shareholders on the register at the close of business on 10 June 2011. An interim dividend of 0.725p per ordinary share was paid during the year (year ended 31 December 2009: 0.5p).
Share Capital
Details of the Companys share capital including changes for the year and the rights attaching to the ordinary shares are contained in Note 20, and are incorporated in this report by reference.
Significant Shareholdings
The Company has been notified of the following significant shareholdings as at 7 March 2011. Number of shares Prudential plc Group of Companies David Hood and related family trusts M&G Investment Fund BlackRock Inc Gartmore Investment Management Pace plc Employee Benefits Trust Multiflight Ltd Legal & General Group plc 20,807,071 16,117,539 15,217,153 15,142,824 14,931,083 11,263,524 10,000,000 9,960,795 % of issued share capital 6.85 5.29 5.00 4.97 4.90 3.70 3.28 3.27
Directors
The names of the current directors of the Company are shown below. All those listed held office throughout the year.
Mike McTighe
Mike was appointed a Non-executive Director in June 2001 and became Chairman on 1 May 2006. His principal other activities are Chairman of Volex Group plc, WYG Group plc, and JJB Sports plc, Senior Independent Director at Betfair plc, and a member of the board of Ofcom/Postcomm. Previously he was Chairman & CEO of Carrier1 International SA, and before that Executive Director & Chief Executive, Global Operations of Cable & Wireless plc. Prior to these roles, Mike spent 5 years with Philips, 5 years with Motorola, and 10 years with GE.
Neil Gaydon
Neil was appointed Chief Executive Officer in April 2006. He was appointed to the Board in June 2002 as Worldwide Sales and Marketing Director. He has been with the Company since 1995 and as President, Pace Americas spearheaded the development of the Companys US business between 1999 and December 2003. Prior to this he was Regional Sales Director EMEA and head of New Business Development and Product Marketing for the Company.
Pat Chapman-Pincher
Pat was appointed a Non-executive Director in February 2005 and became Senior Independent Director in May 2006. She has over 30 years experience in the communications industry from senior roles in multinational Internet and telecoms companies to participating in technology company start-ups. A founding partner and Chairman of the Cavell Group, which specialises in operational consultancy IP and wireless technologies, she is also a nonexecutive director of Friends of the Earth, and Groundwork East London. Pat is also a member of the Advisory Board of Bradford School of Management.
John Grant
John was appointed a Non-executive Director on 1 August 2008. John spent his executive career in a variety of senior international roles within the automotive industry and other engineering businesses. He was Chief Executive of Ascot plc between 1997 and 2000. Prior to that, he was Group Finance Director of Lucas Industries plc (subsequently Lucas Varity plc) between 1992 and 1996. He previously held a number of senior positions within Ford Motor Company in Europe and the USA. John is Non-Executive Chairman of Torotrak plc, and Gas Turbine Efficiency plc, and Non-Executive Director of Melrose plc, and MHP S.A.
Stuart Hall
Stuart was appointed Chief Financial Officer and joined the Board in April 2007. Before joining the Company he was Group Finance Director of IQE plc and prior to that Finance Director of Energis Squared Limited and Director of Performance Management for Energis Group plc. He has also been Finance Director at WBF Ltd, part of the Adare Printing Group plc, Carnography plc and Race Electronics. He qualified as a Chartered Accountant with BDO Binder Hamlyn.
Mike Inglis
Mike was appointed a Non-executive Director in July 2008. He is currently Executive Vice President and General Manager of the Processor Division of ARM Holdings having previously been EVP, Sales and Marketing. Before joining ARM, he worked in management consultancy with A.T. Kearney and held a number of senior operational and marketing positions at Motorola. He previously worked in semiconductor sales, marketing, design and consultancy with Texas Instruments, Fairchild and BIS Macintosh and gained his initial industrial experience with GEC Telecommunications. He is a chartered engineer and a Member of the Chartered Institute of Marketing.
David McKinney
David was appointed Chief Operating Officer in April 2006 and joined the Board on 24 October 2006. He has been with the Company since November 2005, having joined as Director of Engineering and Operations with responsibility for operations, engineering, test and quality strategy. Previously David spent ten years in the semiconductor industry including NEC Semiconductors and Digital Equipment Corporation, before moving to and spending over ten years in the telecommunications sector including Motorola and Royal Philips Electronics, where he held senior executive and operational management roles. David is a Graduate of the Royal Society of Chemistry and holds an MBA.
Mike McTighe and John Grant will retire by rotation at the Annual General Meeting of the Company and offer themselves for re-election. The Board has determined that, following performance evaluation, both these nonexecutive directors continue to make a very effective contribution to the Board and demonstrate a high level of commitment. Details of the executive directors service contracts and the non-executive directors letters of appointment are disclosed in the Remuneration Report on page 23.
Payment to Suppliers
It is the policy of the Group to agree terms and conditions for its business transactions with suppliers, which are varied from time to time. Payment is made in accordance with those terms, subject to the other terms and conditions being met by the supplier. The Group does not follow any code or standard on payment practice. Creditor days at the end of the period for the Group were 69 days (31 December 2009: 64 days).
Donations
During the period the Group donated 54,352 (2009: 45,000) to charitable causes. No political donations were made. Further details of the charitable and community-related activities of the Group are given on page 18.
Corporate Governance
The directors believe that the Company has complied throughout the period with the Combined Code on Corporate Governance, as revised and adopted by the Financial Reporting Council. The Board confirms that it has established the necessary procedures designed to maintain a sound system of internal control and that there is an ongoing process for identifying, evaluating and managing the significant risks faced by the Company.
Board of Directors
The Group is controlled through the Board of Directors, which comprises three executive and four non-executive directors who bring a wide range of skills and experience to the Board. Biographical details of all directors are to be found on page 13. The Chairman, Mike McTighe, is mainly responsible for the running of the Board ensuring, together with the Company Secretary, that it receives timely and clear information appropriate to enable it to discharge its duties. The responsibilities of the Chief Executive Officer, Neil Gaydon, focus on running the Groups business and implementing Group strategy. The Chief Executive Officer is assisted in managing the business on a day-to-day basis by the Executive Committee as further described below. All the non-executive directors (other than the Chairman) are deemed by the Board to be independent and the Chairman was independent on his appointment, as required by the Combined Code. In addition, the Board has designated Pat Chapman-Pincher as the Senior Independent Director. All directors have access to the advice and services of the Company Secretary and are able to take independent professional advice at the Companys expense in the furtherance of their duties, if necessary. All directors, in accordance with the Combined Code, submit themselves for re-election at least once every three years. New directors receive a programme of tailored induction on joining the Board and all directors are offered the opportunity to continually update their skills and knowledge by attending external training events. The Company has in place procedures to deal with directors conflicts of interest and the Board is satisfied that these procedures operate effectively. The Board has a formal schedule of matters specifically reserved to it and normally meets at least eight times each year. It is responsible for overall Group strategy, acquisition and divestment policy, approval of major capital expenditure projects and consideration of significant financing matters. It reviews the strategic direction of the Group and conducts formal strategy reviews together with other senior executives within the Group at least once a year. The Chairman holds meetings with the non-executive directors without the executive directors being present at least twice during the year. It is the policy of the Board to undertake a formal review and evaluation of its performance including the performance of its committees, the Chairman and individual directors on an annual basis. This is generally concluded by written feedback in standardised form from each director to the Chairman or the Senior Independent Director in the case of appraisal of the Chairman. The Board intends to instruct an independent facilitator for the evaluation process at least once every three years and last did so in 2009.
Board Committees
The Board has established the following committees, each of which has written terms of reference specifying its authority and duties and copies of which are publicly available on the Companys website: www.pace.com. The Audit Committee is comprised of independent designated non-executive directors, Pat Chapman-Pincher, Mike Inglis and John Grant, who is the Chairman of the Committee. The Committee has primary responsibility for making recommendations on the appointment, reappointment or removal of the auditors and reviewing their independence. It receives and reviews reports from management and from the auditors (including internal auditors) relating to the interim and annual accounts and the control systems in use throughout the Group. Meetings are held by the Committee with the auditors without executive management being present at least once a year and the Committee reviews arrangements by which staff may, in confidence, raise concerns about possible improprieties, including review of the Group whistleblowing policy. The Executive Committee is chaired by Neil Gaydon as Chief Executive Officer. The Committee generally meets once a month and ensures that the strategy, plans and policies previously agreed or delegated by the Board are implemented. The Executive Committee comprises the three executive directors together with the following senior executives: Anthony Dixon Jill Ezard Mathias Hautefort Helen Kettleborough Michael Pulli Scott Sheldon Mark Loughran General Counsel Director of Human Resources President, Pace Europe Director of Communications President, Pace Americas Chief Strategy Officer President, Pace Enterprise
The Remuneration Committee is comprised of Mike McTighe and independent designated non-executive directors John Grant and Pat Chapman-Pincher, who is the Chairman of the Committee. The Committee is responsible for setting the remuneration of the executive directors and other members of the Executive Committee including making recommendations regarding the grant of share incentive awards. The members of the Committee have no personal interest, other than as shareholders, in the matters to be decided, no potential conflicts of interest arising from cross-directorships and no day-to-day involvement in the running of the business. The Nominations Committee is comprised of non-executive directors Pat Chapman-Pincher, John Grant, Mike Inglis and is chaired by Mike McTighe. Its principal purpose is to consider and make recommendations to the Board regarding the appointment of new directors.
Total Meetings Pat Chapman-Pincher Neil Gaydon John Grant Stuart Hall Mike Inglis David McKinney Mike McTighe
9 9 9 8 9 9 8 9
Directors Remuneration
The Remuneration Committee reviews the performance of the executive directors and other members of the Executive Committee as a prelude to recommending their annual remuneration, bonus awards and award of share options to the Board. The final determinations are made by the Board as a whole but no director plays a part in any discussions concerning their own remuneration. There are no agreements between the Company and its directors or employees providing for compensation for loss of office or employment (whether through resignation, purported redundancy or otherwise) that occurs as a result of a takeover bid.
15 | Pace plc Annual Report
The Remuneration Report of the Directors to shareholders is set out on pages 21 to 28 and includes the remuneration policy of the Company and details of directors incentive payments and the related performance criteria.
Internal Controls
Overall responsibility for the Groups system of internal control rests with the Board. The Board has delegated certain of its powers to the Audit Committee to review the effectiveness of the systems of control and to receive reports from the auditors (internal and external) and from the management relating to the interim and annual accounts and the control systems in use throughout the Group. During the year and up to the date of this report, the Board carried out reviews of the effectiveness of the Groups internal controls. The reviews were undertaken in accordance with the Financial Reporting Councils guidance under the following headings and were aimed at clearly identifying the systems already in place and the action plans necessary to improve areas of control weakness.
Risk Assessment
The directors and senior managers are responsible for identifying and monitoring sources of potential business risk and financial risk, and for taking such preventative and protective actions as they consider necessary to manage such risks effectively. During the year a risk assessment review of the Groups business has been conducted by the Head of Risk Assurance and BDO Stoy Hayward acting as internal auditors in conjunction with members of the Executive Committee. The Board has received and considered this review as part of an annual risk and control assessment. The Groups systems are designed to identify and manage, rather than eliminate, significant business risks, including the risk of failure to achieve business objectives but can only provide reasonable not absolute assurance against material misstatement or loss. Business risks are identified, evaluated and managed through functional line management reporting to divisional meetings, Executive Committee meetings and Board meetings as appropriate. Each member of the Executive Committee is required to highlight and report on any significant business risks identified within their sphere of responsibility. The key business risks associated with the timely completion of long-term development projects and ongoing business risks, including alleged infringement of third party intellectual property rights, are managed by crossfunctional teams of senior employees. Business continuity plans addressing physical risks to the Groups development sites are maintained. The Group has adopted Customer Account Teams grouped within Strategic Business Units (SBUs) so as to focus the business on customer needs. The senior managers within the Customer Account Teams also monitor the financial and business risks, including competitor risks, associated with the delivery of agreed plans, reviewing such matters at Business Review Meetings held on a regular basis and attended by members of the Executive Committee.
Pace plc Annual Report | 16
Control Procedures
Financial control procedures have been developed for all of the main business functions and in relation to the Companys financial reporting process and the Groups process for the preparation of consolidated accounts, and have been documented in a procedures manual. Authorisation limits for purchases and capital expenditure are specified and procedures are in place for minimising exposure to potential weaknesses in the receipt, handling and despatch of goods. The Groups main premises have received accreditation for BSI ISO 9001: 2000.
Monitoring Systems
Monitoring of the internal control systems is carried out by the centralised Group Finance Function. The Audit Committee considers annually whether there is a need to appoint a dedicated internal auditor and during the year the Committee re-appointed BDO Stoy Hayward to act as internal auditors, performing an agreed programme of internal audits in collaboration with the Companys Head of Risk Assurance and management. BDO Stoy Hayward attended and presented their reports to each of the Audit Committee meetings during the year. The Audit Committee also reviews external auditor objectivity and independence and has adopted a formal policy regarding the basis on which the auditors may be appointed to perform non-audit services. Although no system of internal financial control can provide absolute assurance against material misstatement or loss, the Groups systems are designed to provide the directors with reasonable assurance that transactions are authorised and completely and accurately recorded, that assets are safeguarded and that material errors, irregularities and actions contrary to Group policies and directions are either prevented or promptly discovered.
Going Concern
The Group has borrowing facilities, to a maximum of $450m, in place until March 2014. These are in the form of a $300m term loan, repayable via 6 instalments of $37.5m each due every six months, plus a final bullet payment of $75m, and a $150m revolver credit facility. These facilities are subject to financial performance covenants which the Group currently complies with. The Boards assessment of the Group and Companys ability to continue as a going concern has taken into account the effect of the current economic climate, current market position and the new borrowings in the year. The principal risks that the Group is challenged with have been set out in the Risks and Uncertainties section of this report along with how the Directors intend to mitigate those risks. The Board has prepared a financial and working capital forecast upon trading assumptions and other medium term plans and has concluded that the Group will continue to meet its financial performance covenants and will have adequate working capital available to continue in operational existence for the foreseeable future.
In addition, during the year the Board approved a proposal for Pace to become lead sponsor of the Leeds Ahead education strand of business engagement in the UKs West Yorkshire region over a two year period. As part of this sponsorship the Company has contributed an interactive profile in the technology section of the u-explore national schools careers/learning process.
Environmental Management
During the year the Company set environmental targets and achieved the following outcomes in respect of its chosen measures of environmental impact:
Activity/Impact Product Objective Continue to drive the environmental performance of our STBs ensuring all exceed minimum standards Drive innovation on the reduction of the environmental impact of Pace products Drive the reduction of the waste generated during the lifecycle of STBs Continue to drive reduction of CO2 emissions across all sites (Scope 1 and 2 Elec, Gas and Oil) Reduce scope 3 (indirect) emissions Drive a reduction of the environmental impact of Paces supply chain Develop supplier awareness of Paces environmental activities Engage our suppliers on our environmental activities ultimately delivering a measured STB carbon footprint Target All new products to exceed current best practice standards by achieving a minimum score of 80% using the Pace Design for Environment scorecard Status Target achieved Comment
Product
Define and develop the Pace internal Policy for minimum STB total energy consumption (TEC) which goes beyond current external best practice All materials used in the packaging of Pace products will be 100% recyclable and 60% of all materials used in packaging to be sourced from recycled materials Where no refurbishments are being done seek to reduce the CO2 emissions by 10%. Otherwise do not exceed 2009 emissions. Reduce SBU scope 3 emissions by reducing flight emissions by 10% Develop a supply chain environmental improvement strategy focusing on reducing the environmental impact of our supply chain Develop a supplier engagement strategy focusing on building supplier awareness of our environmental activities Measure the carbon footprint of a Pace STB
Work in progress
Product
Target achieved
Site Operations
Not achieved
Overall reduction in scope 1 and 2 carbon intensity of 9.38% Overall reduction in scope 3 carbon intensity of 15%
Site Operations
Target achieved
Supply Chain
Target achieved
Supply Chain
Target achieved
Supply Chain
Target achieved
The Company has maintained certification to the international management standard ISO 14001 at its Saltaire, Florida and Bangalore sites and for the first time achieved certification at the Paris site. The Group Environmental Policy has been applied to all Pace sites worldwide. The Company is a signatory to the European Code of Conduct on Energy Efficiency of Digital TV Service Systems (EU Code of Conduct), ENERGY STAR Program Requirements for Set-top Boxes and MEPS (Minimum Energy Performance Standard). Pace is committed to ensure that all products are designed to minimise energy consumption through its Design for Environment programme. The Company continues to monitor the environmental impacts of all its activities, details of which are available from the Company Secretary or the Companys website.
Auditors
KPMG Audit Plc held office as auditors during the year. A resolution for the re-appointment of KPMG Audit Plc will be proposed at the forthcoming Annual General Meeting. The Audit Committee reviews the independence and objectivity of the auditors, considering whether, taken as a whole, the various relationships (if any) between the Group and the auditors impair, or appear to impair, the auditors judgement or independence. The Committee was satisfied throughout the year that the objectivity and independence of KPMG Audit Plc was not in any way impaired by either the nature of the non-audit related services undertaken during the year, the level of the non-audit fees charged or any other fact or circumstances. Having considered the results of the Committees work, the Board is recommending the re-appointment of KPMG Audit Plc as auditors. Each of the directors who held office at the date of approval of this Report of the Directors confirms that, so far as they are aware, there is no relevant audit information of which the Companys auditors are unaware; and the directors have each taken all the steps that they ought to have taken as a director to make themselves aware of any relevant audit information and to establish that the Companys auditors are aware of that information.
Directors
Remuneration Report
The directors present their report to shareholders on pages 21 to 28 regarding remuneration matters in respect of the year ended 31 December 2010.
Remuneration Committee
The Remuneration Committee (the Committee) is responsible for setting the individual remuneration of the executive directors and other members of the Executive Committee within the framework of the remuneration policy described below, which is set by the Board. The Directors who were members of the Committee during the year were Pat Chapman-Pincher (Chairman of the Committee), Mike McTighe and John Grant. For guidance, the Committee makes use of surveys of executive pay and knowledge of market rates. The CEO and Director of HR also attended Remuneration Committee meetings during the year by invitation and provided advice to the Committee to enable it to reach informed decisions. No director was present when their remuneration was being discussed. The Committee was assisted in its consideration of remuneration matters by Kepler Associates who were appointed by the Committee. Kepler Associates provided no other services to the Group in the year. Pinsent Masons, legal advisers to the Company, also advised the Committee regarding certain equity incentive related issues.
Remuneration Policy
The Board believes that it is necessary to ensure that the remuneration packages of the executive directors remain competitive in order to attract, retain and motivate executive directors and senior managers of a high calibre and to reward them for performance. The policy is for a significant proportion of executive directors total remuneration to be capable of being earned from variable, performance-based incentives, through annual bonuses and share based incentives. The objective of this policy is to provide rewards and incentives that reflect corporate and individual performance and align managements objectives directly with those of the Shareholders. More than half of an executive directors remuneration is variable and is linked to corporate performance. The Boards policy in relation to non-executive directors continues to be to pay fees that are competitive with the fees paid by comparable quoted companies. Non-executive directors fees are determined by the Board as a whole within the limits set out in the Companys Articles of Association. Non-executive directors are not eligible for performance bonuses or pension contributions and do not participate in the equity incentive plans. Non-executive remuneration is generally reviewed annually.
Salary
Basic salary for each executive director is determined by the Committee, taking into account the performance of the individual and information from independent sources on external market salary levels for comparable jobs with a view to salaries being set around the median to upper quartile level for comparable companies. In setting senior executives salaries, the Committee also takes into account pay and employment conditions in the Group as a whole. Salary is generally reviewed at the commencement of each financial year. The Committee sought advice from remuneration consultants with regard to the salary review which took place in January 2011 and took into account the significantly increased turnover and international scale of the Group. As a result of this review the annual salaries of the executive directors for 2011 were revised as follows: Neil Gaydon 500,000; Stuart Hall 325,000; David McKinney 315,000.
Performance Bonus
The Company established a non-pensionable performance-related bonus plan for the executive directors and other key members of management for the year, which was based on the successful achievement of corporate and individual objectives. The corporate objectives were linked to the key drivers of value creation for shareholders and the key measure therefore was the profitability of the Group for the full financial year. Achievement of the 2010 bonus was dependent on the Groups pre-tax profits (before certain exceptional items) exceeding 80 million with the capacity to earn additional bonus increments upon achievement of higher profit targets up to a ceiling of 90 million. In addition, a number of individual personal objectives were set for each director and manager, which were aligned with the objectives of the Group for the year. The maximum bonus achievable by the executive directors in the event that all corporate and individual targets were met was 150% of basic annual salary with one third of any bonus outcome achieved being deferred into shares in the Company for a period of two years under the Group Deferred Share Bonus Plan. The Committee retained a discretion to reduce the bonus otherwise payable by up to 20% based on their assessment of the management of the Companys cash position during the year. The Committee, having regard to the performance during the period, determined to award maximum bonus to each of the executive directors under the 2010 annual performance bonus. In addition, since 2009 the Committee has offered members of the Executive Committee (including executive directors) the opportunity to earn an exceptional bonus of up to 100% of annual salary, at the discretion of the
Committee, payable in deferred shares and only in the event of exceptional Group and individual performance. The Committee intended that such bonus would be earned only for performance significantly in excess of that already rewarded through the annual bonus. The Committee determined not to award any such exceptional bonus to members of the Executive Committee in respect of 2010. In respect of the 2011 financial year, the Committee has reviewed the executive bonus structure with its remuneration advisers. The outcome of this review is a revised bonus structure with the following key features: he core of the current structure is to be maintained. Targets will continue to be based primarily on the t achievement of Group pre-tax profits targets with additional individual objectives aligned to Group strategy. The Committee will retain a power to reduce bonus outcomes by 20% based on management of the Companys cash position; owever, to improve transparency in respect of the current discretionary exceptional bonus opportunity, this h feature will be replaced by specific additional performance objectives that, if achieved, can deliver additional bonus outcomes. Achievement of the additional objectives can boost normal bonus outcomes achieved under the Group pre-tax profit targets and individual objectives described above by up to two-thirds (0.66), but only if a positive bonus outcome is first achieved under the normal Group pre-tax profits targets and individual objectives; otential maximum bonus outcomes will be capped at 225% of base salary (reduced from 150% of base salary p plus 100% exceptional bonus potential); t he present pattern for deferral of bonuses will be maintained, with one-third of all bonus outcomes achieved up to 150% of base salary deferred into shares for two years, with deferral also applying on these terms to any bonus outcomes achieved between 150% and 225% of base salary.
Benefits in Kind
Each executive director is entitled to benefits such as the provision of a fully expensed company car plus fuel (or cash alternative), private medical insurance, permanent health insurance, life insurance and where applicable relocation assistance.
Pension Contributions
In the year ending 31 December 2010, contributions were paid into the executive directors pension schemes at rates determined by the Board. Contributions have continued to be paid during the current year at the rate of 15% of each directors basic salary. The Group does not operate any defined benefit schemes.
Minimum Shareholding
Following the review of the Groups remuneration policies completed in February 2009 the Committee introduced individual shareholding target requirements for members of the Executive Committee (including executive directors) with a requirement (subject to a discretion of the Committee) for such executives to retain a portion of any net awards (ie after tax and exercise cost) of newly vested share-based incentives until the target shareholding level is reached.
Service Contracts
Company policy is that in normal circumstances executive directors notice periods should not exceed 1 year. Each of the executive directors has a service contract with the Company. Each of these agreements is terminable by the Company on 12 months prior written notice or by the relevant director on not less than 6 months prior written notice. At the option of the Company, each agreement may be terminated forthwith subject to the Company paying a sum equivalent to 12 months salary, benefits and pension contributions. The Remuneration Committee considers that compensation payments on termination of employment should depend on individual circumstances. It is the Companys policy to honour its obligations with regard to directors service agreements and where the employment of a director is terminated in accordance with the aforementioned contractual process the Company will pay the sum specified in the relevant service agreement as payable or otherwise pay fair and reasonable compensation. The service agreement of Neil Gaydon was entered into on 4 May 2006 and was most recently amended on 26 January 2011. The service agreement of David McKinney was entered into on 14 November 2005 and was most recently amended on 26 January 2011. The service agreement of Stuart Hall became effective on 2 April 2007 and was most recently amended on 26 January 2011. Save for the notice periods referred to in the above paragraph, these contracts have no unexpired term. Each of the non-executive directors is appointed under a letter of appointment which is terminable at any time by the Company without contractual notice. Each of the directors (and certain officers of subsidiaries of the Company) has a letter of indemnity issued by the Company which provides an indemnity in respect of liabilities incurred in the course of their office to the extent permitted by the Companys Articles of Association and the provisions of the Companies Act. Copies of the service contracts of the executive directors and the letters of appointment of the non-executive directors, together with the letters of indemnity referred to above, are available for inspection during normal business hours (Saturdays, Sundays and Bank Holidays excepted) at the registered office of the Company.
The Company maintains directors and officers liability insurance in respect of senior employees and officers of the Group including the directors. The consent of the Board is required in the event that an executive director wishes to accept an external appointment. It has been the practice of the Company to permit a director to retain nonexecutive fees arising from any such appointment but during the year none of the current executive directors held such external appointments. The auditors are required to report on the information disclosed below and on pages 25 to 26.
Directors Remuneration
Total directors remuneration in respect of qualifying services for the year ended 31 December 2010 was as follows: 2010 000 Fees Salaries, benefits in kind and termination payments Performance-related bonuses Pension contributions 301 1,098 1,050 191 2,640 2009 000 234 943 890 188 2,255
The remuneration of individual directors in respect of qualifying services for the year ended 31 December 2010 is set out in the table below: Salaries Performance Benefits and fees bonus* in kind 2010 Executive Directors Neil Gaydon David McKinney Stuart Hall 000 478 305 315 1,098 Non-executive Directors Mike McTighe Pat Chapman-Pincher John Grant Mike Inglis 159 50 50 42 1,399 1,050 159 50 50 42 2,449 125 38 38 33 2,067 191 188 000 460 290 300 1,050 000 000 938 595 615 2,148 Total remuneration 2009 000 818 495 520 1,833 2010 000 110 43 38 191 Pension contributions 2009 000 114 36 38 188
* Figures relate to the cash element of annual performance related bonus. The following additional amounts were awarded to executive directors under the terms of the annual performance related bonus plan but will be deferred into shares in the Company for a period of two years under the terms of the Group Deferred Share Bonus Plan and normally be subject to forfeiture if the director leaves the Company during this period. Neil Gaydon: 230,000; David McKinney: 145,000; and Stuart Hall: 150,000.
There were no changes in the directors interests in the ordinary share capital of the Company between 31 December 2010 and 7 March 2011.
Exercise Price 51.0p 176.7p 85.5p 75.0p 176.7p 178.5p 0.0p 0.0p 0.0p 0.0p 67.0p 154.0p
To 16.08.14 07.03.20 23.06.18 10.03.19 07.03.20 10.03.20 26.08.11 25.02.20 05.05.12 07.03.20 30.03.12 31.03.14
Neil Gaydon 2000 Unapproved Scheme 2005 Approved Plan 2005 Unapproved Plan 2005 Unapproved Plan 2005 Unapproved Plan 2005 Unapproved Plan Deferred Share Bonus Deferred Share Bonus Performance Share Plan Performance Share Plan Sharesave Plan Sharesave Plan David McKinney 2005 Approved Plan 2005 Unapproved Plan 2005 Unapproved Plan 2005 Unapproved Plan Deferred Share Bonus Deferred Share Bonus Performance Share Plan Performance Share Plan Sharesave Plan Sharesave Plan Stuart Hall 2005 Approved Plan 2005 Unapproved Plan 2005 Unapproved Plan 2005 Unapproved Plan 2005 Unapproved Plan Deferred Share Bonus Deferred Share Bonus Performance Share Plan Performance Share Plan Sharesave Plan 4 2 40,955 350,000 206,036 175,336 40,955 505,120 298,245 350,000 350,000 155,172 206,036 150,000 175,336 11,524 73.25p 73.25p 85.5p 75.0p 176.7p 0.0p 0.0p 0.0p 0.0p 82.0p 03.04.10 03.04.10 24.06.11 11.03.12 08.03.13 27.02.11 26.02.12 05.05.12 08.03.13 01.10.10 02.04.17 02.04.17 23.06.18 10.03.19 07.03.20 26.08.11 25.02.20 05.05.12 07.03.20 31.03.11 2 505,120 3 298,245 3 350,000 3 155,172 4 150,000 11,524 4 3 280,701 3 350,000 3 146,044 4 141,176 4,148 16,977 333,023 195,192 169,491 3,771 16,977 280,701 350,000 333,023 146,044 195,192 141,176 169,491 4,148 3,771 176.7p 85.5p 75.0p 176.7p 0.0p 0.0p 0.0p 0.0p 82.0p 154.0p 08.03.13 24.06.11 11.03.12 08.03.13 27.02.11 26.02.12 05.05.12 08.03.13 01.10.10 01.10.13 07.03.20 23.06.18 10.03.19 07.03.20 26.08.11 25.02.20 05.05.12 07.03.20 31.03.11 31.03.14 1
Notes: Performance Conditions 1 Under the 2000 Unapproved Scheme performance conditions of 6% per annum compound above RPI were applied to the grant of options. 2 Options subject to performance conditions based on growth in the pre-tax profits of the Group (PBT) over a period of three financial years with 25% of options vesting at 6.9 million PBT in the third financial year and 100% of options vesting at 17.2 million PBT in the third financial year, with vesting on a sliding scale between these two target thresholds. 3 Options granted in FY 2008 are subject to performance conditions based on cumulative growth in EPS requiring a minimum growth in EPS of 4% per annum above inflation over a three-year period at which level there is 25% vesting. Cumulative growth of 8% per annum above inflation is required for 100% vesting. Options granted in FY 2009 and FY 2010 are subject to performance conditions based on similar cumulative EPS growth but with increased EPS growth required for maximum vesting from RPI + 8% to RPI + 15% per annum. In order to assess whether the performance conditions have been met, the Committee will utilize the earnings figures derived from the audited financial statements of the Group adjusted to exclude exceptional or other items that the Committee determines appropriate to ensure they reflect underlying long term performance. 4 PSP awards will vest subject to the achievement of 3-year targets based on cumulative PBT for the Group.
The mid-market price of shares in the Company on 31 December 2010 was 182.7p. The lowest and highest closing mid-market prices of shares in the Company during the year were 148.6p and 215.5p respectively.
Performance Graph
Set out below is a performance graph showing the total shareholder return of the Company for the 5 financial years ended 31 December 2010 compared to the total shareholder return of the FTSE Electronics and Electrical Equipment sector index which is considered by the Board to be an appropriate benchmark index against which to compare the Companys performance having regard to the principal activities of the Group.
2005
2006 Pace
2007
2008
2009
2010
Statement of
Directors Responsibilities
Statement of Directors Responsibilities
The directors are responsible for preparing the Annual Report and the Group and parent company financial statements in accordance with applicable law and regulations. Company law requires the directors to prepare group and parent company financial statements for each financial year. Under that law they are required to prepare the group financial statements in accordance with IFRSs as adopted by the EU and applicable law and have elected to prepare the parent company financial statements on the same basis. Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the group and parent company and of their profit or loss for that period. In preparing each of the group and parent company financial statements, the directors are required to: select suitable accounting policies and then apply them consistently; make judgments and estimates that are reasonable and prudent; state whether they have been prepared in accordance with IFRSs as adopted by the EU; and repare the financial statements on the going concern basis unless it is inappropriate to presume that the Group p and parent company will continue in business. The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the parent companys transactions and disclose with reasonable accuracy at any time the financial position of the parent company and enable them to ensure that its financial statements comply with the Companies Act 2006. They have general responsibility for taking such steps as are reasonably open to them to safeguard the assets of the Group and to prevent and detect fraud and other irregularities. Under applicable law and regulations, the directors are also responsible for preparing a Directors Report, Directors Remuneration Report and Corporate Governance Statement that complies with that law and those regulations.
Independent
Auditors Report
The directors are responsible for the maintenance and integrity of the corporate and financial information included on the Companys website. Legislation in the UK governing the preparation and dissemination of financial statements may differ from legislation in other jurisdictions.
Note Revenue Cost of sales Gross profit Administrative expenses: Research and Development expenditure Other administrative expenses: Before exceptional costs Exceptional costs Amortisation of other intangibles Total Administrative expenses 3
5 11
Other operating income Operating profit Financial income interest receivable Financial expenses interest payable Profit before tax Tax charge Profit after tax Attributable to: Equity holders of the Company Earnings per ordinary share: Basic Diluted earnings 8 6 6
49.9
51.4
9 9
17.0p 16.1p
17.7p 17.2p
2010 m Profit for the period Other comprehensive income: Exchange differences on translating foreign operations Net change in fair value of cash flow hedges transferred to profit or loss gross of tax Deferred tax adjustment on above Effective portion of changes in fair value of cash flow hedges gross of tax Deferred tax adjustment on above Other comprehensive income for the period, net of tax TOTAL COMPREHENSIVE INCOME FOR THE PERIOD 49.9
2009 m 51.4
49.6
47.4
Note Assets Non-Current Assets Property, plant and equipment Intangible assets goodwill Intangible assets other intangibles Intangible assets development expenditure Deferred tax assets Total Non-Current Assets Current Assets Inventories Trade and other receivables Cash and cash equivalents Current tax assets Total Current Assets Total Assets Equity Issued capital Share premium Merger reserve Hedging reserve Translation reserve Retained earnings Total Equity Liabilities Non-Current Liabilities Other payables Deferred tax liabilities Provisions Borrowings Total Non-Current Liabilities Current Liabilities Trade and other payables Current tax liabilities Provisions Borrowings Total Current Liabilities Total Liabilities Total Equity and Liabilities
2010 m
2009 m
11 11 11 11 13
14 15
20 21 22
23
13 19 17
16 19 17
These financial statements were approved by the Board of Directors on 8 March 2011 and were signed on its behalf by: Neil Gaydon Chief Executive Officer Stuart Hall Chief Financial Officer
Note Assets Non-Current Assets Property, plant and equipment Intangible assets development expenditure Investments in group and other companies Deferred tax assets Loans to Group companies Total Non-Current Assets Current Assets Inventories Trade and other receivables Cash and cash equivalents Current tax assets Total Current Assets Total Assets Equity Issued capital Share premium Merger reserve Hedging reserve Retained earnings Total Equity Liabilities Non-Current Liabilities Provisions Other payables Deferred tax liabilities Borrowings Total Non-Current Liabilities Current Liabilities Trade and other payables Current tax liabilities Provisions Borrowings Total Current Liabilities Total Liabilities Total Equity and Liabilities
2010 m
2009 m
11 11 12 13 12
14 15
20 21 22 23
19 13 17
16 19 17
These financial statements were approved by the Board of Directors on 8 March 2011 and were signed on its behalf by: Neil Gaydon Chief Executive Officer Stuart Hall Chief Financial Officer
Group Balance at 31 December 2008 Total comprehensive income for the period Deferred Tax on share options Income Tax on share options Dividends to equity shareholders Employee share incentive charges Movement in employee share trusts Issue of shares Balance at 31 December 2009 Total comprehensive income for the period Deferred Tax on share options Dividends to equity shareholders Employee share incentive charges Movement in employee share trusts Issue of shares Balance at 31 December 2010
Hedging Translation reserve reserve m m (3.8) 5.5 1.7 (2.4) (0.7) 13.0 (9.5) 3.5 2.1 5.6
Retained earnings m 27.3 51.4 1.8 2.9 (3.2) 2.5 (1.7) 81.0 49.9 (1.5) (5.2) 6.1 (3.4) 126.9
Total equity m 143.9 47.4 1.8 2.9 (3.2) 2.5 (1.7) 2.7 196.3 49.6 (1.5) (5.2) 6.1 (3.4) 0.7 242.6
Company Balance at 31 December 2008 Total comprehensive income for the period Deferred Tax on share options Income Tax on Share options Dividends to equity shareholders Employee share incentive charges Movement in employee share trusts Issue of shares Balance at 31 December 2009 Total comprehensive income for the period Deferred Tax on share options Dividends to equity shareholders Employee share incentive charges Movement in employee share trusts Issue of shares Balance at 31 December 2010 14.9 0.3 15.2 15.2 37.0 2.4 39.4 0.7 40.1 55.5 55.5 55.5 (4.1) 4.2 0.1 (2.8) (2.7) 20.9 30.3 1.8 2.9 (3.2) 2.5 (1.7) 53.5 28.7 (1.5) (5.2) 6.1 (3.4) 78.2 124.2 34.5 1.8 2.9 (3.2) 2.5 (1.7) 2.7 163.7 25.9 (1.5) (5.2) 6.1 (3.4) 0.7 186.3
2010 m Cash flows from operating activities Profit before tax Adjustments for: Share based payments charge Depreciation of property, plant and equipment Amortisation and impairment of development expenditure Amortisation of other intangibles Loss/(profit) on sale of property, plant and equipment Net financial expense/ (income) Movement in trade and other receivables Movement in trade and other payables Movement in inventories Movement in provisions Cash generated from operations Interest paid Tax paid Net cash generated from operating activities Cash flows from investing activities Acquisition of subsidiaries, net of cash acquired Purchase of property, plant and equipment Proceeds from disposal of property, plant & equipment Development expenditure Interest received Net cash used in investing activities Cash flows from financing activities Proceeds from external borrowings Proceeds from issue of share capital Dividends paid Proceeds from exercise of employee share options Purchase of own shares by employee benefit trust Net cash used in financing activities Net change in cash and cash equivalents Cash and cash equivalents at start of period Effect of exchange rate fluctuations on cash held Cash and cash equivalents at end of period 71.1 6.1 10.5 33.6 11.7 0.3 1.8 (12.0) (14.9) (20.8) (0.2) 87.2 (1.8) (25.2) 60.2
2009 m 69.9 2.5 7.6 39.5 6.7 (0.6) (0.2) 21.3 (13.0) (28.8) (1.3) 103.6 (0.1) (12.4) 91.1
2010 m Cash flows from operating activities Profit before tax Adjustments for: Share based payments charge Depreciation of property, plant and equipment Amortisation of development expenditure Net financial expense/(income) Movement in trade and other receivables Movement in trade and other payables Movement in inventories Movement in provisions Cash generated from operations Interest paid Tax paid Net cash generated from operating activities Cash flows from investing activities Acquisition of subsidiaries, net of cash acquired Purchase of property, plant and equipment Development expenditure Interest received Net cash used in investing activities Cash flows from financing activities Proceeds from external borrowings Proceeds from issue of share capital Dividends paid Proceeds from exercise of employee share options Purchase of own shares by employee benefit trust Net cash used in financing activities Net change in cash and cash equivalents Cash and cash equivalents at start of period Cash and cash equivalents at end of period 41.0 6.1 5.1 21.2 0.5 (129.2) (17.1) 0.3 13.6 (58.5) (0.9) (5.7) (65.1)
2009 m 37.3 2.5 4.1 25.1 (1.2) (8.2) (1.5) (13.3) 5.3 50.1 (0.5) (3.6) 46.0
Notes
1 Basis of Preparation and Business Environment The following accounting policies have been applied consistently in dealing with items which are considered material in relation to the financial statements. Basis of Preparation The financial statements have been prepared in accordance with applicable accounting standards and under the historical cost convention as modified by the revaluation of derivative instruments. The functional and presentational currency of Pace plc is (UK Sterling) and the accounts are presented in millions. The 2009 accounts were presented in thousands and therefore certain immaterial differences between these accounts and the comparatives shown herein may have arisen due to roundings. International Financial Reporting Standards The Groups financial statements have been prepared in accordance with International Financial Reporting Standards (IFRS) as endorsed by the European Union and International Financial Reporting Interpretations Committee (IFRIC) interpretations and with those parts of the Companies Act 2006 applicable to companies reporting under IFRS. The Companys financial statements have been prepared on the same basis and as permitted by section 408 of the Companies Act 2006, no income statement is presented for the Company. Financial Year End The current years financial statements are for the year ended 31 December 2010 and the previous years financial statements are for the year ended 31 December 2009. Basis of Consolidation The Group financial statements consolidate those of the Company and of its subsidiary undertakings (note 12) drawn up to 31 December 2010. The results of subsidiaries acquired in the period are included in the income statement from the date they are acquired. On acquisition, all of the subsidiaries assets and liabilities that exist at the date of acquisition are recorded at their fair values reflecting their condition at that date. Subsidiaries are entities controlled by the Company. Control exists when the Company has the power, directly or indirectly, to govern the financial and operating policies of an entity so as to obtain benefits from its activities. In assessing control, potential voting rights that presently are exercisable or convertible are taken into account. Intra-group transactions, including sales, profits, receivables and payables, have been eliminated on the Group consolidation. Investments in subsidiaries are carried at cost less any impairment loss in the financial statements of the Company. Significant Judgements, Key Assumptions and Estimation Uncertainty The Groups main accounting policies affecting its results of operations and financial condition are set out on pages 40 to 46. Judgements and assumptions have been required by management in applying the Groups accounting policies in many areas. Actual results may differ from the estimates calculated using these judgements and assumptions. Key areas of estimation uncertainty and critical accounting judgements are as follows: Warranties Pace provides warranties for its products. Although it is difficult to make accurate predictions of potential failure rates or the possibility of an epidemic failure, as a warranty estimate must be calculated at the outset of a product before field deployment data is available, these estimates improve during the lifetime of the product in the field. A provision for warranties is recognised when the underlying products are sold. The provision is based on historical warranty data and a weighting of all possible outcomes against their associated probabilities. The level of warranty provision required is reviewed on a product by product basis and provisions adjusted accordingly in the light of actual performance. Royalties Paces products incorporate third party technology, usually under licence. Inadvertent actions may expose Pace to the risk of infringing third party intellectual property rights. Potential claims can still be submitted many years after a product has been deployed. Any such claims are always vigorously defended. A provision for royalties is recognised where the owners of patents covering technology allegedly used by the Group have indicated claims for royalties relating to the Groups use (including past usage) of that technology. Having taken legal advice, the board considers that there are defences available that should mitigate the amounts being sought. The Group will vigorously negotiate or defend all claims but, in the absence of agreement, the amounts provided may prove to be different from the amounts at which the potential liabilities are finally settled. The provision is based on the latest information available. Operating Segments Following the introduction of IFRS 8 Operating Segments, effective for accounting periods beginning on or after 1 January 2009, the Group has determined that, based on its internal reporting framework and management structure, it has two reportable segments. Such determination is necessarily judgemental in its nature and has been determined by management in preparing the financial statements. The level of disclosure of segmental and other information is determined by such assessment. Further detail is provided in notes 3 and 29.
Notes
Continued
Intangible Assets The Group business includes a significant element of research and development activity. Under accounting standards, principally IAS38 Intangible Assets, there is a requirement to capitalise and amortise development spend to match costs to expected benefits from projects deemed to be commercially viable. The application of this policy involves the ongoing consideration by management of the forecasted economic benefit from such projects compared to the level of capitalised costs, together with the selection of amortisation periods appropriate to the life of the associated revenues from the product. Acquisition Accounting As part of the accounting for business combinations it is necessary to perform a purchase price allocation exercise to identify appropriate categories of intangible assets that have been purchased. Such exercise involves judgement with regard to the types of assets identified, the value of those assets and the useful economic lives applied with regard to amortisation rates. The amounts recognised are calculated by reference to management forecasts and assumed discount rates, obsolescence curves and attrition rates. For significant acquisitions, whilst the Directors use appropriately qualified independent valuation advisors to assist in the purchase price allocation work, the exercise inherently requires significant judgement and estimation to be taken. Contingent Liabilities In the previous year the Group disclosed contingent liabilities with regard to EU Import duty classification and a Writ issued against the Company. Following developments during the year, namely a successful appeal against the retrospective assessment of import duty, together with advanced negotiations with the issuer of the Writ, the Directors have removed the contingent liabilities disclosures from the 2010 financial statements. Going Concern The Group has borrowing facilities, to a maximum of $450m, in place until March 2014. These are in the form of a $300m term loan, repayable via 6 instalments of $37.5m each, due every six months plus a final payment of $75m, and a $150m revolver credit facility. These facilities are subject to financial performance covenants which the Group currently complies with. The Boards assessment of the Group and Companys ability to continue as a going concern has taken into account the effect of the current economic climate, current market position and the new borrowings in the year. The principal risks that the Group is challenged with have been set out in the Risks and Uncertainties section of this report along with how the Directors intend to mitigate those risks. The Board has prepared a financial and working capital forecast based upon trading assumptions and other medium term plans and has concluded that the Group will continue to meet its financial performance covenants and will have adequate working capital available to continue in operational existence for the foreseeable future. 2 Accounting Policies Business Combinations Control is the power to govern the financial and operating policies of an entity so as to obtain benefits from its activities. In assessing control, the Group takes into consideration potential voting rights that currently are exercisable. The acquisition date is the date on which control is transferred to the acquirer. Judgement is applied in determining the acquisition date and determining whether control is transferred from one party to another. The Group measures goodwill as the fair value of the consideration transferred including the recognised amount of any noncontrolling interest in the acquiree, less the net recognised amount (generally fair value) of the identifiable assets acquired and liabilities assumed, all measured as of the acquisition date. Consideration transferred includes the fair values of the assets transferred, liabilities incurred by the Group to the previous owners of the acquiree, and equity interests issued by the Group. Consideration transferred also includes the fair value of any contingent consideration and share-based payment awards of the acquiree that are replaced mandatorily in the business combination. If a business combination results in the termination of pre-existing relationships between the Group and the acquiree, then the lower of the termination amount, as contained in the agreement, and the value of the off-market element is deducted from the consideration transferred and recognised in other expenses. A contingent liability of the acquiree is assumed in a business combination only if such a liability represents a present obligation and arises from a past event, and its fair value can be measured reliably. The Group measures any non-controlling interest at its proportionate interest in the identifiable net assets of the acquiree. Transaction costs that the Group incurs in connection with a business combination, such as finders fees, legal fees, due diligence fees, and other professional and consulting fees are expensed as incurred.
Notes
Continued
Goodwill Goodwill that arises upon the acquisition of subsidiaries is included in intangible assets. Initial measurement The Group measures goodwill as the fair value of the consideration transferred including the recognised amount of any noncontrolling interest in the acquiree, less the net recognised amount (generally fair value) of the identifiable assets acquired and liabilities assumed, all measured as of the acquisition date. Consideration transferred includes the fair values of the assets transferred, liabilities incurred by the Group to the previous owners of the acquiree, and equity interests issued by the Group. Consideration transferred also includes the fair value of any contingent consideration and share-based payment awards of the acquiree that are replaced mandatorily in the business combination. If a business combination results in the termination of pre-existing relationships between the Group and the acquiree, then the lower of the termination amount, as contained in the agreement, and the value of the off-market element is deducted from the consideration transferred and recognised in other expenses. Subsequent measurement Goodwill is measured at cost less accumulated impairment losses. In respect of equity accounted investees, the carrying amount of goodwill is included in the carrying amount of the investment, and an impairment loss on such an investment is not allocated to any asset, including goodwill, that forms part of the carrying amount of the equity accounted investee. As permitted by IFRS 1, goodwill arising on acquisitions before 29 May 2004 (date of transition to Adopted IFRS) has been frozen at the UK GAAP amounts subject to being tested for impairment annually. The Group performs its annual impairment review at the cash-generating unit level. Other Intangibles Other intangible assets that are acquired by the Group, which have finite useful lives, are measured at cost less accumulated amortisation and accumulated impairment losses. Amortisation of other intangibles is done on a straight line basis over the estimated useful economic lives of the particular asset categories as follows: Customer contracts and relationships Technology and patents Other 3-10 years 1-10 years 3 years
Research and Development Expenditure All on-going research expenditure is expensed in the period in which it is incurred. Where a product is technically feasible, production and sales are intended, a market exists, and sufficient resources are available to complete the project, development costs are capitalised and subsequently amortised on a straight-line basis over the estimated useful life of the product concerned from commercial launch. The expenditure capitalised includes the cost of materials, direct labour and an appropriate proportion of overheads. Where these conditions are not met development expenditure is recognised as an expense in the period in which it is incurred. Capitalised development expenditure is stated at cost less accumulated amortisation and impairment losses. The estimated useful lives for development expenditure are estimated to be in a range of between 6 and 18 months. Capitalised development expenditure is not treated as a realised loss for the purpose of determining the Companys distributable profits as the costs meet the conditions required to be treated as an asset in accordance with IAS 38. The amortisation of capitalised development expenditure is charged to the Income Statement in research and development expenditure within the Administrative expenses category. Impairment Charges The carrying amounts of the Groups non-financial assets, other than inventories and deferred tax assets, are reviewed at each reporting date to determine whether there is any indication of impairment. If any such indication exists, then the assets recoverable amount is estimated. For goodwill, and intangible assets that have indefinite useful lives or that are not yet available for use, the recoverable amount is estimated each year at the same time. An impairment loss is recognised if the carrying amount of an asset or its related cash-generating unit (CGU) exceeds its estimated recoverable amount. The recoverable amount of an asset or CGU is the greater of its value in use and its fair value less costs to sell. In assessing value in use, the esimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset or CGU. For the purpose of impairment testing, CGUs to which goodwill has been allocated are aggregated so that the level at which impairment testing is performed reflects the lowest level at which goodwill is monitored for internal reporting purposes. Goodwill acquired in a business combination is allocated to groups of CGUs that are expected to benefit from the synergies of the combination. The Groups corporate assets do not generate separate cash inflows and are utilised by more than one CGU. Corporate assets are allocated to CGUs on a reasonaable and consistent basis and tested for impairment as part of the testing of the CGU to which the corporate asset is allocated. Impairment losses are recognised in profit or loss. Any impairment losses recognised in respect of CGUs are allocated first to reduce the carrying amount of any goodwill allocated to the CGU and then to reduce the carrying amounts of the assets in the CGU on a pro rata basis.
Pace plc Annual Report | 42
Notes
Continued
An impairment loss in respect of goodwill is not reversed. In respect of other assets, impairment losses recognised in prior periods are assessed at each reporting date for any indications that the loss has decreased or no longer exists. An impairment loss is reversed if there has been a change in the estimates used to determine the recoverable amount. An impairment loss is reversed only to the extent that the assets carrying amount does not exceed the carrying amount that would have been determined, net of depreciation or amortisation, if no impairment loss had been recognised. Exceptional Items Items which are significant by virtue of their size or nature and which are considered non-recurring are classified as exceptional operating items. Such items, which include for instance the costs of opening or closing premises, costs of significant restructurings and profits and losses made on the disposal of properties are included within the appropriate consolidated income statement category but are highlighted separately in the notes to the financial statements. Exceptional operating items are excluded from the profit measures used by the Board to monitor underlying performance. Revenue Recognition Revenue comprises the value of sales of goods and services to third party customers occurring in the period, stated exclusive of value added tax and net of trade discounts and rebates. Revenue on the sale of goods is recognised when substantially all of the risks and rewards in the product have passed to the customer, and substantially all of the Groups work is completed which is usually upon delivery to the customer, or his agent. Revenue in respect of services rendered, including engineering consultancy and support and software services, is recognised over the period over which they are performed, in relation to the level of work undertaken, project milestones achieved and any future obligations remaining. When a single sales transaction requires the delivery of more than one product or service (multiple components), the revenue recognition criteria are applied to the separately identifiable components. A component is considered to be separately identifiable if the product or service delivered has standalone value to that customer and the fair value associated with the product or service can be measured reliably. The amount recognised as revenue for each component is the fair value of the element in relation to the fair value of the arrangement as a whole. This requires a degree of management judgement, and the fair value allocations are, by their nature, best estimates. The timing and amount of revenue recognition can vary depending on what assessments have been made. Where there is no separate selling price of an element management determine fair value based on equivalent available products. The Group does not recognise revenue before delivery has occurred, the risks and rewards of ownership have been transferred to the customer, the amount of revenue can be measured reliably, and collection of the related receivable is reasonably assured. The determination of whether the amount of revenue can be measured reliably or whether the fees are collectible is inherently judgemental. Finance income and finance costs Finance income comprises interest income on funds invested and dividend income. Interest income is recognised as it accrues in profit or loss, using the effective interest method. Finance costs comprise interest expense on borrowings and impairment losses recognised on financial assets. Borrowing costs that are not directly attributable to the acquisition, construction or production of a qualifying asset are recognised in profit or loss using the effective interest method. Foreign currency gains and losses are reported on a net basis. Government Grants Grants in respect of specific research and development projects are credited to research and development costs within the income statement or against the capitalised development expenditure as appropriate to match to the projects related expenditure. Cash and Cash Equivalents Cash and cash equivalents comprise cash balances and call deposits. The Company considers all highly liquid investments with original maturity dates of three months or less to be cash equivalents. Bank overdrafts that are repayable on demand and form an integral part of the Groups cash management system are included as a component of cash and cash equivalents for the purpose of the statement of cash flows. Allowance for Doubtful Debts Trade receivables are assessed individually for impairment, or collectively where the receivables are not individually significant. Where necessary, provisions for doubtful debts are recorded in the income statement. Inventory Inventory is stated at the lower of cost and net realisable value. Cost is determined on a first-in-first-out basis and includes appropriate transport and handling costs but excludes royalties due only on ultimate sale. Where necessary, provision is made for obsolete, slow-moving and defective inventory.
Notes
Continued
Property, Plant and Equipment The cost of items of property, plant and equipment is its purchase cost, together with any incidental costs of acquisition. Depreciation is calculated so as to write off, on a straight-line basis over the expected useful economic lives of the asset concerned, the cost of property, plant and equipment, less any estimated residual values, which are adjusted, if appropriate, at each balance sheet date. The principal economic lives used for this purpose are: Long Leasehold properties Short Leasehold properties Period of lease Period of lease Plant and machinery Motor vehicles One to ten years Four years
Provision is made against the carrying value of items of property, plant and equipment where an impairment in value is deemed to have occurred. Leased Assets Leases in terms of which the Group assumes substantially all the risks and rewards of ownership are classified as finance leases. Assets held under finance leases and hire purchase contracts are capitalised in the balance sheet and depreciated over their expected useful lives. The interest element of leasing payments represents a constant proportion of the capital balance outstanding and is charged to the income statement over the period of the lease. All other leases are regarded as operating leases and the payments made under them are charged to the income statement on a straight-line basis over the lease term. Foreign Currency Transactions in foreign currencies are translated to the respective functional currencies of Group entities at the foreign exchange rate ruling at the date of the transaction. Monetary assets and liabilities denominated in foreign currencies at the balance sheet date are retranslated to the functional currency at the foreign exchange rate ruling at that date. Foreign exchange differences arising on translation are recognised in the income statement. Non-monetary assets and liabilities that are measured in terms of historical cost in a foreign currency are translated using the exchange rate at the date of the transaction. Non-monetary assets and liabilities denominated in foreign currencies that are stated at fair value are retranslated to the functional currency at foreign exchange rates ruling at the dates the fair value was determined. The assets and liabilities of foreign operations, including goodwill and fair value adjustments arising on consolidation, are translated to the Groups presentational currency (Sterling) at foreign exchange rates ruling at the balance sheet date. The revenues and expenses of foreign operations are translated at an average rate for the year where this rate approximates to the foreign exchange rates ruling at the dates of the transactions. Exchange differences arising from this translation of foreign operations are taken directly to the translation reserve. When a foreign operation is disposed of such that control is lost, the cumulative amount in the translation reserve is reclassified to the income statement as part of the gain or loss on disposal. Borrowings Borrowings are initially measured at cost, which is equal to fair value at inception, and are subsequently measured at amortised cost. Any difference between the proceeds, net of transaction costs, and the settlement or redemption of borrowings is recognised over the term of the borrowings using the effective interest rate method. Derivative Financial Instruments The Group uses derivative financial instruments, usually forward foreign exchange contracts, to hedge its exposure to foreign exchange risks arising from operational, financing and investment activities. In accordance with its treasury policy, the Group does not hold or issue derivative financial instruments for trading purposes. Following enhancements in the Groups hedging policy and changes in the Groups currency profiles following the acquisition of Pace France in 2008, the directors have determined that the instruments qualify for cash flow hedge accounting. Derivative financial instruments are classified as cash-flow hedges when they hedge the Groups exposure to variability in cash flows that are either attributable to a particular risk associated with a recognised asset or liability, or a highly probable forecast transaction. Derivatives are reviewed quarterly for effectiveness. Where a derivative financial instrument is designated as a hedge of the variability in cash flows of a recognised asset or liability, or highly probable forecast transaction, the effective part of any gain or loss on the movement in fair value of the derivative financial instrument is recognised directly in equity. The gain or loss on any ineffective part of the hedge is immediately recognised in the income statement within finance income/costs. If a hedge of a forecast transaction subsequently results in the recognition of a financial asset or liability, the associated cumulative gains or losses that were recognised directly in equity are reclassified into the income statement when the transaction occurs. The Group has not designated the US loan as a hedge against the differences between the functional currency of the foreign operation and the parent companys functional currency.
Notes
Continued
Taxes Current tax, including UK corporation tax and foreign tax, is provided at amounts expected to be paid (or recovered) using the tax rates that have been enacted or substantively enacted by the balance sheet date. Deferred tax is provided using the balance sheet liability method, providing where relevant for temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and the amounts used for taxation purposes. Deferred tax is measured using the tax rates that have been enacted or substantively enacted by the balance sheet date and are expected to apply when the asset is realised or the liability settled. A net deferred tax asset is recognised only when it is probable that sufficient taxable profits will be available in the foreseeable future from which the reversal of the temporary differences can be deducted. Share-based Payments The grant-date fair value of share-based payment awards granted to employees is recognised as an employee expense, with a corresponding increase in equity, over the period that the employees unconditionally become entitled to the awards. The amount recognised as an expense is adjusted to reflect the number of awards for which the related service and non-market vesting conditions are expected to be met, such that the amount ultimately recognised as an expense is based on the number of awards that meet the related service and non-market performance conditions at the vesting date. For share-based payment awards with non-vesting conditions, the grant-date fair value of the share-based payment is measured to reflect such conditions and there is no true-up for differences between expected and actual outcomes. The fair value of the amount payable to employees in respect of share appreciation rights, which are settled in cash, is recognised as an expense with a corresponding increase in liabilities, over the period that the employees unconditionally become entitled to payment. The liability is remeasured at each reporting date and at settlement date. Any changes in the fair value of the liability are recognised as personnel expenses in profit or loss. Employee Share Ownership Plans The material assets, liabilities, income and costs of the Pace plc Employee Benefits Trust are treated as being those of the Company. Until such time as the Companys own shares vest unconditionally with employees, the consideration paid for the shares is deducted in arriving at equity Employee Benefits Obligations for contributions to defined contribution pension plans are recognised as an expense in the income statement as incurred. The Group has no defined benefit arrangements in place. Equity Instruments Equity instruments issued by the Company are recorded at the proceeds received, net of direct issue costs. Dividends Payable Distributions to equity holders are disclosed as a component of the movement in shareholders equity. A liability is recorded for a final dividend when the dividend is declared by the Companys shareholders, and, for an interim dividend, when the dividend is paid. Provisions A provision is recognised in the balance sheet when the Group has a present legal or constructive obligation as a result of a past event, and it is probable that an outflow of economic benefits will be required to settle the obligation. (a) Royalties A provision for royalties is recognised where the owners of patents covering technology allegedly used by the Group have indicated claims for royalties relating to the Groups use (including past usage) of that technology. The provision is based on the latest information available. (b) Warranties A provision for warranties is recognised when the underlying products or services are sold. The provision is based on historical warranty data and a weighting of all possible outcomes against their associated probabilities. The level of warranty provision required is reviewed on a product by product basis and provisions adjusted accordingly in the light of actual performance. (c) Restructuring A provision for restructuring is recognised when the Group has approved a detailed and formal restructuring plan, and the restructuring has either commenced or has been announced publicly. Provisions are not recognised for future operating losses. (d) Onerous contracts A provision for onerous contracts is recognised when the expected benefits to be derived by the Group from a contract are lower than the unavoidable cost of meeting its obligations under the contract. (e) Contingent consideration A provision is recognised for deferred contingent consideration relating to acquisitions, based on the expected fair value of the outflow.
45 | Pace plc Annual Report
Notes
Continued
New accounting policies (a) Adopted by the Group The following accounting standards and interpretations, issued by the IASB or International Financial Reporting Interpretations Committee (IFRIC), are effective for the first time in the current financial year and have been adopted by the Group: IFRS 3 (Revised) Business combinations. The Group has adopted IFRS 3 (Revised) for acquisitions completed after 1 January 2010. The revised standard has resulted in a number of changes, notably that directly attributable acquisition costs are to be expensed rather than included as part of the purchase price, contingent consideration is to be accounted for at fair value at the acquisition date with subsequent changes in the fair value being recognised in the income statement. In addition, where a group gains control of a subsidiary undertaking through a step acquisition, the standard requires the existing interest owed to be remeasured at fair value with the difference between fair value and book value being recognised in the income statement. During the year ended 31 December 2010, Pace incurred directly attributable transaction costs of 5.9million which have been included in administrative expenses. Where appropriate, comparatives in the consolidated financial statements have been restated in accordance with changes in accounting policies. The following accounting standards and interpretations, issued by the IASB or IFRIC, have been adopted by the Group with no significant impact on its consolidated results or financial position: IFRIC 13 Customer loyalty programmes IFRIC 15 Agreements for the construction of real estate IFRIC 16 Hedges of a net investment in a foreign operation IFRIC 17 Distribution of non-cash assets to owners IFRIC 18 Transfers of assets from customers Amendment to IAS 7 Classification of expenditures on unrecognised assets Amendment to IAS 17 Classification of leases of land and buildings Amendment to IAS 23 Borrowing costs Amendment to IAS 24 Related Party Disclosure Amendment to IAS 27 Consolidated and separate financial statements Amendment to IAS 32 Financial instruments Amendment to IAS 38 Intangible assets, fair value of intangible assets acquired in a business combination Amendment to IAS 39 Financial instruments: recognition and measurement Eligible hedged items Amendment to IFRS 2 Share based payment: vesting conditions and cancellations Amendment to IFRS 5 Non-current assets held for sale and discontinued operations Amendment to IFRIC 9 Reassessment of embedded derivatives (b) Not adopted by the Group The following standards and amendments, issued by the IASB or IFRIC and endorsed by the EU, unless otherwise stated, have not yet been adopted by the Group. The Group does not currently believe the adoption of these standards or interpretations would have a material impact on the consolidated results or financial position of the Group. IFRIC 14 Limit on a Defined Benefit Asset (effective for annual periods beginning on or after 1 January 2011) Amendment to IFRS 7 Improving disclosures about financial instruments. IFRS 9 Financial instruments Amendment to IAS 12 Recovery of underlying assets 3 Segmental Analysis The Groups principal activities are the development, design and distribution of digital television technologies for the global PayTV and telecommunications industries. Following the acquisitions of Bewan Systems SA (Bewan), 2Wire, Inc (2Wire) and Latens Systems Ltd (Latens) in 2010, the Group has added to its activities the development, design and distribution of advanced residential gateways, associated software and services for the broadband service provider market and software services for the payTV market. The Group also provides engineering design, software applications and support services to multiple sevices operators, broadcasters, telecommunications companies and retail markets worldwide. The Group operates through a number of operating segments, being groupings of Customer Account Teams underpinned by the technology used for each customer. Each Customer Account Team is involved in the design and distribution of, and services relating to set top boxes and residential gateways to major PayTV operators, telecommunications operators and retailers. The exceptions to these in the year were: The Networks Customer Account Team, which was established in 2009 and is not material to the Group; The Bewan Customer Account Team which was established in 2010 following the acquisition of that business and is not material to the Group The 2Wire and Latens businesses which were not fully integrated into Customer Account Teams in 2010.
Notes
Continued
Consideration of IFRS 8 Operating Segments Following the introduction of IFRS 8, effective for accounting periods beginning on or after 1 January 2009, the Group has made the following considerations to arrive at the disclosure made in these financial statements. IFRS 8 requires the segment information presented in the financial statements to be that which is used internally by the Chief Operating Decision Maker (CODM) to evaluate the performance of the business and decide how to allocate resources. The Group has identified the Board of Directors as its chief operating decision maker. The Board of Directors review internal monthly management reports, budget and forecast information to evaluate the performance of the business and make decisions. Operating segments have then been identified based on the internal reporting information, and management structures within the Group. From such information Customer Account Teams are determined to represent operating segments. Following the identification of operating segments, the Group has then assessed the similarity of the economic characteristics of the various operating segments. Given the similarity of the products and services and markets operated in within each Customer Account Team of the existing business, ie before acquisitions, it has been concluded that these operating segments have fundamentally the same economic characteristics. Given this, the Group has considered the overriding core principles of IFRS 8 and has determined that it is appropriate to aggregate these operating segments into one reportable segment for the purposes of disclosure in the financial statements. Acquisitions in the year were not fully integrated into Customer Account Teams in 2010. The CODM received aggregated information to monitor them separately from the existing business. Therefore it is considered appropriate to disclose them as a separate reportable segment in the current year. As the new acquisitions are fully integrated into the Group in 2011, further consideration will be given to reportable segments. Reconciliations of reportable segment revenues, profit or loss, assets and liabilities and other material items Information regarding the results of the reportable segment is included below. Performance is measured based on segment profit before income tax, as included in the internal management reports that are reviewed by the Board of Directors. Segment profit is used to measure performance as management believes that such information is the most relevant in evaluating the results of certain segments relative to other entities that operate within these industries. There are no material Inter-segment transactions. Revenues disclosed below materially represent revenues to external customers. Where appropriate pricing is determined on an arms length basis. 2010 m Revenues Revenue for existing business Revenue for acquisitions business Other revenue Unallocated FX Consolidated revenue Profit or loss Total profit or loss for existing business Profit or loss for acquisitions business Other profit or loss Unallocated amounts: Other corporate expenses Exceptional items Amortisation of intangibles Interest Consolidated profit before tax Assets Total assets for existing business Total assets for acquisitions business Unallocated amounts: 1,242.0 87.3 1.6 1,330.9 2009 m 1,142.1 8.8 (17.4) 1,133.5
364.8 144.7
325.1 -
Notes
Continued
Fixed assets Cash balances Tax balances Prepayments and accrued income Goodwill and other intangibles Consolidated total assets Liabilities Total liabilities for existing business Total liabilities for acquisitions business Unallocated amounts: Tax balances Royalty provisions Borrowings Other liabilities Consolidated total liabilities
Reconciling items above mainly relate to amounts managed centrally by the head office function, rather than directly managed in each operating segment, and include treasury, foreign exchange and corporate matters, taxation and other central assets. Other material items 2010 Reportable Segment totals m 10.5 Reportable Segment totals m 7.6 6.8
Adjustments m 20.3 -
Major customers Transactions with the Groups largest customer represents 17% of the Groups total revenues. Geographical analysis In presenting information on the basis of geographical segments, segment revenue is based on the geographical location of customers. Segment assets are based on the geographical location of the assets. 2010 m 33.8 332.8 541.2 242.3 180.8 1,330.9 2009 m 84.4 343.8 429.1 121.5 154.7 1,133.5
Revenue by destination United Kingdom Europe North America Latin America Rest of the World
Notes
Continued
The split of non-current assets by location is as follows: Non-current assets UK France US Rest of the World 2010 m 66.9 96.0 289.3 5.5 457.7 2009 m 81.5 32.8 16.3 2.1 132.7
Non-current assets relate to property, plant and equipment and intangible assets, and, as required under IFRS 8, exclude deferred tax assets. Category of revenue In the current year the bulk of the Groups revenue is categorised as arising from the provision of set-top box hardware. Following the acquisitions in the period (note 29) and the future expansion of the Group into non-product services, disclosure of revenues by category will be considered in the 2011 accounts. Acquisitions in the period To illustrate the impact of the acquisitions made in the period, the following shows the split of the Group income statement (to profit before tax) between acquisitions and the existing business of the Group. Group Excluding Acquisitions 2010 m Revenue Cost of sales Gross profit 1,243.6 (1,013.5) 230.1
Administrative expenses before exceptional items and amortisation of other intangibles Other operating income Earnings before interest, tax, amortisation and exceptionals Exceptional costs Amortisation of other intangibles
(135.8) -
(15.5) -
(151.3) -
(123.6) 0.5
94.3
9.3
76.4 (6.7)
4 Expenses and Auditors Remuneration 2010 000 Fees payable to the Companys auditors for the audit of: Companys annual accounts 250 2009 000 190
Notes
Continued
000 Fees payable to the Companys auditors and its associates for other services to the Group: Audit of the Companys subsidiaries financial statements pursuant to legislation Other services relating to taxation Services relating to corporate finance Other services pursuant to interim reporting legislation Other services 258 83 752 40 9 m Depreciation of plant, property and equipment owned Other operating lease rentals land and buildings Loss/(Profit) on disposal of plant, property and equipment Foreign exchange losses net of hedging recognised within operating profit in cost of sales Research and development expenditure recognised as an expense 5 Exceptional Items 2010 m Restructuring and reorganisation costs Acquisition transaction costs Retail business exit costs 10.3 5.9 2.8 19.0 10.5
2009 m -
The restructuring and integration costs relate to the integration of acquisitions into the Group and employee costs in relation to the new Group structure that has been implemented to manage the enlarged Group. The acquisition transaction costs relate to all three acquisitions in the year and have been accounted for in accordance with IFRS 3 (Revised) Business Combinations. The Retail business exit costs include employee and other closure costs with respect to the planned closure of Paces European free-to-air retail operations. 6 Finance Income/(expense) 2010 m Finance income interest on bank deposits Finance costs costs of external borrowings 0.8 (2.6) 2009 m 0.3 (0.1)
7 Staff Numbers and Costs The average number of persons (including directors) employed by the Group during the year, analysed by category were as follows: Group 2010 2009 Research and development Administration Sales and marketing Manufacturing and operations 816 169 26 101 1,112 700 168 23 167 1,058
Notes
Continued
The aggregate payroll costs of these persons were as follows: Group 2010 m Wages and salaries Social security costs Other pension costs Share based payments (see note 26) Redundancy costs 46.0 10.0 2.1 6.1 0.2 64.4 2009 m 43.7 10.9 1.4 2.5 0.6 59.1
Remuneration of Directors The remuneration, share options and pension entitlements of the directors are disclosed in the Directors Remuneration Report on pages 21 to 28. 8 Taxation 2010 m Current tax charge/ (credit): Charge for the year Adjustments in respect of prior years Total current tax charge 28.2 (0.5) 27.7 2009 m 15.1 2.4 17.5
Deferred tax charge/ (credit): Origination and reversal of timing differences in the current year (note 13) Adjustment in respect of prior years Total deferred tax charge/ (credit) Total tax charge
Reconciliation of effective tax rate to UK statutory rate of 28% (2009: 28%): 2010 m Profit before tax Tax using UK statutory tax rate at 28% (2009: 28%) Effects of: Expenses not deductible for tax purposes Research and development tax credit Overseas tax not at 28% Losses arising in the period not recognised for deferred tax Adjustments to tax charge in respect of previous periods Total tax charge 71.1 19.9 2009 m 69.9 19.6
Notes
Continued
9 Earnings Per Ordinary Share Basic earnings per ordinary share Diluted earnings per ordinary share Adjusted basic earnings per ordinary share Adjusted diluted earnings per ordinary share 17.0p 16.1p 23.9p 22.7p 17.7p 17.2p 19.3p 18.7p
The calculation of basic earnings per share is based on a profit after tax of 49.9m (2009: 51.4m) divided by the weighted average number of ordinary shares in issue of 293,700,084 (2009: 289,925,353), excluding shares held by the Employee Benefits Trust. 2010 m 293.7 15.5 309.2 2009 m 289.9 9.5 299.4
Number of shares Weighted average number of ordinary shares in issue during the year Dilutive effect of options outstanding Diluted weighted average number of ordinary shares in issue during the year
Diluted earnings per ordinary share varies from basic earnings per ordinary share due to the effect of the notional exercise of outstanding share options. To better reflect underlying performance, adjusted earnings per share is also calculated (adjusting profit after tax to remove amortisation of other intangibles and exceptional items, post tax). The earnings amount is calculated as follows: 2010 m 49.9 11.7 (3.9) 19.0 (6.4) 70.3 2009 m 51.4 6.7 (2.2) 55.9
Profit after tax Amortisation charge Tax effect of above Exceptional items Tax effect of above Adjusted profit after tax
10 Dividends Per Ordinary Share 2010 Per share 2009 Final: paid 2 July 2010 2010 Interim: paid 10 December 2010 1.0p 0.725p 1.725p m 3.0 2.2 5.2 Per share 0.6p 0.5p 1.1p 2009 m 1.7 1.5 3.2
In addition, the Directors are proposing a final dividend for 2010 of 1.45p per share. This will be payable on 6 July 2011 to shareholders on the register at 10 June 2011, subject to approval by shareholders at the forthcoming Annual General Meeting, and has not been included as a liability in these financial statements.
Notes
Continued
11 Intangible Assets and Property, Plant and Equipment Development Expenditure Long Leasehold Buildings Short Leasehold land and Buildings m Plant, machinery and motor vehicles m Total property, plant and equipment m
Goodwill
Group Cost At 31 December 2008 Exchange adjustments Additions Retirement of Assets Disposals At 31 December 2009 Exchange adjustments Additions Acquisitions Retirement of Assets Disposals At 31 December 2010 Amortisation/depreciation At 31 December 2008 Exchange adjustments Provided in the year Retirement of Assets Impairment Disposals At 31 December 2009 Exchange adjustments Provided in the year Retirement of Assets Disposals At 31 December 2010 Net book amount at 31 December 2008 Net book amount at 31 December 2009 Net book amount at 31 December 2010
44.8 (0.2) 10.3 (2.5) 52.4 (0.6) 14.5 4.3 (2.7) 67.9
54.1 (0.3) 13.0 (3.0) 63.8 (0.6) 20.3 4.9 (3.3) 85.1
33.4 0.7 32.6 (19.7) 6.8 53.8 0.5 36.2 (13.6) 76.9
76.4
26.4
0.3
4.0
10.3
14.6
70.4
28.7
5.7
13.9
19.6
218.3
28.8
0.3
9.4
24.3
34.0
Notes
Continued
Goodwill All goodwill has arisen from business combinations and relates to the know-how acquired with the purchase of XCom Multimedia Communications SA (now Pace Europe SAS) in February 2001 and the expected synergies, future revenue stream and know-how acquired with the purchase of Pace France in April 2008. Further goodwill has arisen in the period relating to the three acquisitions referred to in note 29. The carrying amount of goodwill is allocated across Cash Generating Units (CGUs) and these CGUs are independent sources of income streams and represent the lowest level within the Group at which the associated goodwill is monitored for management purposes. The Group tests goodwill annually for impairment, or more frequently if there are indications that goodwill might be impaired. The recoverable amounts of the CGUs are determined from value in use calculations using cash flow projections based on a combination of individual financial three year forecasts and appropriate long term growth rates of between 1 and 2% (2009: 1 and 2%). To prepare value in use calculations, the cash flow forecasts are discounted back to present value using an appropriate market-based discount rate. The pre-tax discount rates used to calculate the value in use range from 10% to 14% (2009: 12%). The Directors have reviewed the recoverable amounts of the CGUs and do not consider that any reasonable change in the assumptions would give rise to the need for any impairment. Other Intangible Assets Customer Contracts & relationships Group Cost At 31 December 2008 Exchange adjustments At 31 December 2009 Exchange adjustments Acquisitions At 31 December 2010 Amortisation At 31 December 2008 Exchange adjustments Provided in the year At 31 December 2009 Exchange adjustments Provided in the year At 31 December 2010 Net book amount at 31 December 2008 Net book amount at 31 December 2009 Net book amount at 31 December 2010 m Technology & patents m Other Intangibles m
Other m
7.0 7.0
2.1 (0.2) 3.8 5.7 (0.2) 6.3 11.8 13.1 8.1 94.3
1.6 (0.1) 2.9 4.4 (0.1) 5.0 9.3 9.7 5.9 75.7
3.7 (0.3) 6.7 10.1 (0.3) 11.7 21.5 22.8 14.0 176.6
Notes
Continued
Intangible assets
Property, plant and equipment Short leasehold and buildings m Plant, machinery and motor vehicles m Total property, plant and equipment m
Company Cost At 31 December 2008 Additions Disposals At 31 December 2009 Additions Disposals At 31 December 2010 Amortisation/depreciation At 31 December 2008 Provided in the year Retirement of Assets Impairment Disposals At 31 December 2009 Provided in the year Retirement of Assets Disposals At 31 December 2010 Net book amount at 31 December 2008 Net book amount at 31 December 2009
Development Expenditure m
33.4 19.5 (10.7) 5.6 47.8 21.2 (8.6) 60.4 15.0 16.6 18.8
15.6 3.5 (1.2) 17.9 4.3 (0.1) 22.1 5.7 8.0 9.9
20.0 4.2 (1.2) 23.0 5.7 (0.1) 28.6 8.3 12.3 15.9
Notes
Continued
12 Investments in and Loans to Group and Other Companies Intragroup loans m 66.9 123.8 190.7 (63.2) (63.5) (63.5) 3.7 3.4 127.2 Shares in group undertakings m 70.9 157.8 228.7 70.9 70.9 228.7
Company Cost at 31 December 2008 and 31 December 2009 Additions in the year Cost at 31 December 2010 Provision at 31 December 2008 Provision at 31 December 2009 Provision at 31 December 2010 Net book value at 31 December 2008 Net book value at 31 December 2009 Net book value at 31 December 2010
Notes
Continued
At 31 December 2010 the Company had a beneficial interest in the equity of the following subsidiary undertakings: Nature of operations Pace Advanced Consumer Electronics Limited Pace Asia Pacific Limited Pace Distribution GmbH Pace Distribution (Overseas) Limited Pace Micro Technology Limited Pace (HK) Limited Pace Australia Pty Limited Pace Americas Limited Pace Americas, Inc Pace Europe SAS Pace Micro Technology GmbH Pace Micro Technology (India) Private Ltd Pace Overseas Distribution Limited Pace France SAS Pace USA Inc Pace Belgium NV Pace Asia Home Networks Sdn BHD Pace Networks Limited Pace Brasil Industria Electronica e Comercio Ltda Pace Iberia SL STB Anchor Mexicana SA DE CV Pace China Operations Pace Operations South Africa (Propriety) Limited Pace Americas Holdings Inc. Pace Americas Investments LLC Bewan Systems SA Latens Systems Ltd Latens Systems (Canada) Ltd Latens Services Ltd Latens Systems LLC Latens Systems (India) Private Ltd 2Wire Inc 2Wire Australia Pty, Ltd 2Wire Asia Pacific Limited 2Wire (B.C.) Limited 2Wire International Ltd Kenati Technologies Inc 2Wire International Holding Corporation 2Wire EURL 2Wire Singapore Pte Ltd 2Wire Development Center Private Ltd NOTE a Immediate ownership 1 Pace plc 2 Pace Asia Pacific Limited 3 Pace France SAS 4 Pace Distribution (Overseas) Limited 5 Pace Americas Limited 6 Pace Overseas Distribution Limited 7 2Wire Inc 8 Latens Systems Ltd 9 Pace Americas Holdings Inc. 10 Pace Americas, Inc 11 Pace Americas Investments LLC 12 Kenati Technologies Inc 13 Pace USA Inc (98%), Pace France SAS (2%) 14 Pace France SAS (99.99998%), Pace Distribution (Overseas) Limited (0.00002%) Dormant Support Dormant Holding Company Dormant Holding Company Support Support Trading Support Support Support Trading Trading Trading Trading Trading Trading Trading Trading Trading Support Holding company Holding Holding Trading Trading Support Trading Support Support Trading Support Support Support Support Support Holding Support Support Support Directly owned by (note a) 1 4 1 1 1 1 1 4 5 4 1 1 4 1 10 3 3 3 14 3 13 2 6 1 9 3 1 8 8 8 8 11 7 7 7 7 7 7 7 7 12 Percentage holding Country of incorporation
100% UK 100% Hong Kong 100% Germany 100% UK 100% UK 100% Hong Kong 100% Australia 100% UK 100% USA 100% France 100% Germany 100% India 100% UK 100% France 100% USA 100% Belgium 100% Malaysia 100% UK 100% Brazil 100% Spain 100% Mexico 100% China 100% South Africa 100% USA 100% USA 100% France 100% UK 100% Canada 100% Northern Ireland 100% USA 100% India 100% USA 100% Australia 100% Hong Kong 100% Canada 100% UK 100% USA 100% USA 100% France 100% Singapore 100% India
Each of the subsidiary undertakings listed above has been consolidated in the Groups financial statements. Each of the subsidiary undertakings listed above has a financial year end of 31 December with the exception of Pace Micro Technology (India) Private Ltd (31 March) and Latens Systems Ltd (30 June). The class of share capital held is Ordinary with the exception of Pace Distribution (Overseas) Limited where there is Preference share capital in addition to Ordinary share capital.
Notes
Continued
13 Deferred Tax Assets The movements in deferred tax assets and liabilities during the year are shown below: Property, plant & equipment m Trading losses m Short term timing differences m
Group Recognised asset/ (liabilities) At 31 December 2008 Credited/ (charged) to income statement Credited/ (charged) to equity reserves Exchange differences At 31 December 2009 At 31 December 2009 Credited/ (charged) to income statement Credited/ (charged) to Other comprehensive income Arising on acquisitions At 31 December 2010 Shown as deferred tax assets Shown as deferred tax liabilities
Intangibles m
Total m
2.5 2.8 0.3 (0.1) 5.5 5.5 2.6 (2.1) 14.0 20.0 20.0 Short term timing differences m
(8.6) (1.0) 0.3 1.1 (8.2) (8.2) 6.4 (2.1) (21.0) (24.9) 45.1 (70.0)
Company Recognised asset/ (liabilities) At 31 December 2008 Credited/(charged) to income statement Credited/(charged) to equity reserves At 31 December 2009 At 31 December 2009 Credited/(charged) to income statement Credited/(charged) to Other comprehensive income At 31 December 2010 Shown as deferred tax assets Shown as deferred tax liabilities
Trading losses m
Intangibles m
Total m
3.3 (3.3) -
1.6 0.3 0.3 2.2 2.2 2.0 (2.1) 2.1 2.6 (0.5)
4.0 (4.6) 0.3 (0.3) (0.3) 1.1 (2.1) (1.3) 2.7 (4.0)
No deferred tax asset has been recognised on unused tax losses, outside the UK, of 1.3m as it is not considered probable that sufficient taxable profit will be available against which the tax losses can be utilised.
Notes
Continued
14 Inventories 2010 m Raw materials and consumable stores Finished goods 24.4 119.3 143.7
15 Trade and Other Receivables 2010 m Trade receivables Amount owed by subsidiary undertakings Other receivables Prepayments and accrued income 258.2 16.5 5.2 279.9
16 Trade and Other Payables 2010 m Trade payables Amounts payable to subsidiary undertakings Social security and other taxes Other payables Accruals 294.0 2.2 9.4 43.8 349.4
17 Interest Bearing Loans and Borrowings This note provides information about the contractual terms of the Groups interest-bearing loans and borrowings, which are measured at amortised cost. For more information about the Groups exposure to interest rate, foreign currency and liquidity risk, see note 18. On 31 August 2010 the Company cancelled its 35m revolving credit facility with RBS and replaced it with a $450m facility underwritten by RBS and HSBC incorporating Lloyds TSB, Barclays, Santander and Yorkshire Bank in a syndicated deal. The main facilities, which are all denominated in US Dollars and unsecured, consist of a $300m term loan facility together with a $150m revolving credit facility. The loans were drawn down in October 2010 to partially fund the acquisition of 2Wire, Inc. (see note 29). The facilities have a termination date of 31 March 2014. Amortisation of the term loan commences on 20 June 2011 with repayments of $37.5m made every six months until 20 December 2013. A final bullet repayment of $75m is due to be made on 31 March 2014. Interest is payable on the facilities at LIBOR plus a specified margin. The margin is subject to a ratchet linked to overall leverage conditions of the Group. Facility arrangement and associated fees of $9m have been capitalised and are being amortised over the life of the facilities and included within the overall interest costs. There are certain financial covenants with regard to the facilities. These are principally linked to interest cover and net leverage. In addition to the main facilities a Bi-lateral Bonding Facility with RBS was also entered into and covers bank guarantees, principally in respect of Duty and Deferment requirements (100,000).
59 | Pace plc Annual Report
Notes
Continued
The carrying values of the year end borrowings position is as follows. 2010 m Non-current liabilities Bank term loans Total 141.8 141.8 2010 m Current liabilities Bank term loans Bank revolving credit facility Total 46.9 96.8 143.7 2009 m 2009 m -
The face value of the borrowings was $225m (145.2m) in respect of the bank term loans within non-current liabilities, $75m (48.4m) in respect of the bank term loans within current liabilities and $150m (96.8m) in respect of the bank revolving credit facility. The difference between the face value amounts and the amounts in the above table is 3.4m in non-current liabilities and 1.5m in current liabilities which represents facility arrangement fees and interest costs. Reconciliation of net cash flow to movement in net debt Year ended 31 December Cash and cash equivalents at end of year Current borrowings Non-current borrowings Closing net debt
18 Derivatives and Other Financial Instruments Short term debtors and creditors that meet the definition of a financial asset or liability respectively have been excluded from all the following analysis, other than the currency risk exposures. This note provides information about the contractual terms of the Group and Companys interest bearing loans and borrowings (note 17). For more information about the Group and Companys exposure to interest rate, credit risk and foreign currency risk, see pages 11 and 12 of the Report of the Directors. (a) Interest rate risk profile of cash/bank overdrafts Currency At 31 December 2010: Sterling US Dollar Euro Other Total At 31 December 2009: Sterling US Dollar Euro Brazil Other Total Floating rate m (0.1) (241.0) 19.3 2.2 (219.6) Interest free m 0.7 4.5 1.4 12.3 18.9 Total m 0.6 (236.5) 20.7 14.5 (200.7)
Notes
Continued
The interest rates on Sterling, US Dollar, Euro and other floating rate financial assets are linked to the relevant bank base rates. (b) Currency exposures The table below shows the Groups currency exposures that give rise to the net currency gains and losses recognised in the income statement. Such exposures comprise the monetary assets and monetary liabilities of the Group which are not denominated in the operating or functional currency of the operating unit involved. Net foreign currency monetary assets/(liabilities) Functional currency of group operation At 31 December 2010: Sterling Euro Other Total At 31 December 2009: Sterling Euro Other Total STL m 0.4 0.4 US Dollar m (334.1) (41.2) 5.5 (369.8) Euro m 40.9 40.9 Other m 2.5 (0.3) 2.2 Total m (290.7) (41.1) 5.5 (326.3)
36.8 36.8
(c) Gains and losses on currency derivatives The majority of the Groups production costs are denominated in US Dollars. The Group endeavours to obtain as much of its income as possible in US Dollars but a proportion of income is currently received in Sterling or Euros. The Groups policy is to hedge forward progressively against movements in the value of foreign currencies, in respect of cash receipts and payments expected from transactions over the next 12 months. The Group typically enters into between 4 and 6 forward currency contracts each month covering the next 12 months. Outstanding currency derivatives: Sell Currency At 31 December 2010: Euro Buy Currency US Dollar Principal Amount $239.5m Average Rate 1.35 Maturity Jan11-Mar12
At 31 December 2009:
The Groups derivatives contracts qualify for hedge accounting and have a fair value at the balance sheet date of 1.5m (2009: 3.8m). (d) Credit risk The Groups credit risk is primarily attributable to its trade debtors. Credit risk is managed by monitoring the aggregate amount and duration of exposure to any one customer depending upon their credit rating. The Group does not require collateral in respect of financial assets. There were no significant impairments in the periods under review. Credit risk Exposure to credit risk The carrying amount of financial assets represents the maximum credit exposure. The maximum exposure to credit risk at the reporting date was:
Notes
Continued
Carrying amount 2010 2009 m m Trade receivables Cash and cash equivalents Forward exchange contracts used for hedging Assets 258.2 84.8 3.8 346.8 205.2 73.5 0.2 278.9
The maximum exposure to credit risk for receivables at the reporting date by geographic region was: Carrying amount 2010 2009 m m Domestic Euro-zone countries United States Other regions 13.8 62.1 123.0 59.3 258.2 14.1 79.7 111.4 205.2
The credit risk on liquid funds is limited because counterparties are banks with high credit ratings. At each balance sheet date there was no significant concentration of credit risk, other than those customers with revenues in excess of 10% of the Groups total revenues, as explained in note 3 of the financial statements. Of the trade receivables at 31 December 2010, 91% was within terms (2009: 95%). The balance was less than 30 days past due (2009: 100%). There were no material bad debts provisions deemed necessary against such balances, in the current or preceding years. (e) Liquidity risk The Group manages liquidity risk by maintaining adequate cash balances and banking facilities, continuously monitoring forecast and actual cash flows and matching the maturity profiles of financial assets and liabilities. Liquidity risk The following are the contractual maturities of financial liabilities, including estimated interest payments and excluding the impact of netting arrangements. Carrying Contractual 6 months 6-12 1-2 2-3 3-4 Amount cash flows or less months years years years m m m m m m m At 31 December 2010: Non-derivative financial liabilities 349.4 (349.4) (349.4) Trade and other payables within one year External borrowings 285.5 (308.4) (26.6) (26.3) (51.7) (50.5) (153.3) 12.3 (12.3) (12.3) Deferred and contingent consideration Derivative financial liabilities Forward exchange contracts used for hedging (437.0) (375.3) (59.0) (2.7) Outflow Inflow 1.5 438.5 376.6 59.3 2.6 Total 648.7 (668.6) (374.7) (26.0) (64.1) (50.5) (153.3)
Notes
Continued
Carrying amount m At 31 December 2009: Non-derivative financial liabilities Trade and other payables within one year Other payables within one year Derivative financial liabilities Forward exchange contracts used for hedging Outflow Inflow Total
6 months or less m
6-12 months m
1-2 years m
258.9 2.2
(258.9) (2.2)
(258.9) -
(2.2)
3.7 264.8
It is not expected that the cash flows included in the maturity analysis could occur significantly earlier, or at significantly different amounts. The directors have considered the periods in which the cash flows associated with derivatives that are cash flow hedges are expected to occur, together with the timing of impact on profit or loss, and have determined that the timings are as disclosed in the above table. (f) Sensitivity analysis In managing interest rate and currency risks the Group aims to reduce the impact of short term fluctuations on the Groups earnings. The Directors consider that a change of 100 basis points in interest rates during a twelve month period would have a 1.8m impact on cash flows. The Groups key foreign exchange exposures are in respect of the Euro and US Dollar. A 1% strengthening in Sterling against these would have an adverse impact of 0.3m (2009: 0.7m) on the profit reported in the year ended 31 December 2010 and an adverse impact of 3.3m (2009: 1.5m) on equity. (g) Capital management Capital risk management The Group and Company manage their capital to ensure their ability to continue as a going concern and to maintain an optimal capital structure to reduce the cost of capital. The capital structure of the Group and Company comprises: equity attributable to equity holders of Pace plc, consisting of issued ordinary share capital, reserves and retained earnings as disclosed in Notes 20, 21 and 23 and cash and cash equivalents and borrowings as disclosed in Note 17. The Group and Company maintain or adjust their capital structure through the payment of dividends to shareholders, issue of new shares and buy-back of existing shares and issuing new borrowings or repaying existing borrowings. The Groups and Companys overall capital risk management strategy remains unchanged from 2009. Note 20 to the Financial Statements provides details regarding the Companys share capital and movements in the period. There were no breaches of any requirements with regard to any relevant conditions imposed by either the UKLA or the Companys Articles of Association during the periods under review. Details of the Companys working capital facilities are given in Note 17. Such facilities are subject to certain financial performance covenants. There have been no breaches of these covenants in the period under review. (h) Fair value Fair value versus carrying amounts The directors have considered the fair values of financial assets and liabilities and have determined that these are not materially different from the carrying amounts shown in the Group balance sheet, Fair value hierarchy The Groups financial instruments, namely forward exchange contracts, have been determined to represent Level 1 instruments (characterised by the existence of quoted prices (unadjusted) in active markets for identical assets or liabilities).
Notes
Continued
(i) Exchange rates The following significant exchange rates applied during the year: Average rate 2010 2009 Euro US Dollar 19 Provisions Royalties under negotiation m Group At 31 December 2008 Net charge for the year Utilised Exchange adjustments At 31 December 2009 Acquisitions Net charge for the year Utilised Exchange adjustments At 31 December 2010 Due within one year Due after one year 8.8 2.7 (0.6) 10.9 4.4 (5.6) 9.7 9.7 Royalties under negotiation m Company At 31 December 2008 Net charge for the year Utilised At 31 December 2009 Net charge for the year Utilised At 31 December 2010 Due within one year Due after one year 8.8 2.7 (0.6) 10.9 3.2 (5.5) 8.6 8.6 1.16 1.55 1.12 1.57 Spot rate 2010 1.18 1.55 2009 1.12 1.61
Warranties m 21.4 15.8 (17.3) (0.4) 19.5 3.6 20.0 (13.6) (0.4) 29.1 20.5 8.6
Other m 5.3 (1.9) 3.4 15.0 (1.0) (0.2) 17.2 7.2 10.0
Total m 35.5 18.5 (19.8) (0.4) 33.8 3.6 39.4 (20.2) (0.6) 56.0 27.7 28.3
Warranties m 6.9 11.0 (8.0) 9.9 13.1 (7.0) 16.0 10.1 5.9
Total m 15.7 13.7 (8.6) 20.8 26.3 (12.5) 34.6 10.1 24.5
Royalties under negotiation The owners of patents covering technology allegedly used by the Group have indicated claims for royalties relating to the Groups use (including past usage) of that technology. Negotiations over these liabilities continue for long periods of time. The directors have made provision for the potential royalties payable based on the latest information available. Having taken legal advice, the Board considers that there are defences available that should mitigate the amounts being sought. The Group will vigorously negotiate or defend all claims but, in the absence of agreement, the amounts provided may prove to be different from the amounts at which the potential liabilities are finally settled. Given the nature of the claims it is not possible to be more specific with regard to the timing of outflows.
Notes
Continued
The directors consider that to disclose the amounts unused following the negotiation of royalty claims during the year would be seriously prejudicial to other royalty claims under negotiation, in litigation or dispute. Accordingly the directors have aggregated amounts released unused with additional provisions made in order to arrive at the net charge for the year shown above. Other provisions Other provisions relate to retirement and restructuring provisions in relation to the Pace France business and deferred contingent consideration in relation to the Bewan and Latens acquisitions. Warranties Pace provides warranties for its products from the point of sale and a provision for warranties is recognised when the underlying products are sold. The provision is based on historical warranty data, principally historical failure rates and related cost of repair information, and a weighting of all possible outcomes against their associated probabilities. The level of warranty provision required is reviewed on a product by product basis and provisions adjusted accordingly in the light of actual performance. Although it is difficult to make accurate predictions of potential failure rates or the possibility of an epidemic failure, as a warranty estimate must be calculated at the outset of product shipment before field deployment data is available, these estimates improve during the lifetime of the product in the field. It is expected that the expenditure with regard to warranties will be incurred within three years of the balance sheet date. 20 Share Capital 2010 Number Ordinary shares of 5p each Allotted, called up and fully paid Ordinary shares of 5p each 500,000,000 304,452,503 m 25.0 15.2 Number 500,000,000 303,573,631 Nominal value 000 6 16 13 4 5 44 2009 m 25.0 15.2
Number Employee share option scheme (49.0 pence) Employee share option scheme (46.0 pence) Employee share option scheme (67.0 pence) Employee share option scheme (74.0 pence) Employee share option scheme (82.0 pence) Employee share option scheme (51.0 pence) Employee share option scheme (58.75 pence) Employee share option scheme (66.5 pence) Employee share option scheme (150.0 pence) 2,204 124,816 3,480 1,080 323,703 6,000 249,064 75,000 93,525 878,872
There are no special rights or obligations attaching to the ordinary shares, and there are no shares in the Company with special rights with regard to control of the Company. The articles of association of the Company may be amended by special resolution of the Companys shareholders. The Companys articles of association provide that the Company may refuse to transfer shares in the following customary circumstances: where the share is not a fully paid share; where the Company has a lien; where the share transfer has not been duly stamped with correct amount of stamp duty; where the transfer is in favour of more than four joint transferees; where the share is a certified share and is not accompanied by the relevant share certificate(s) and such other evidence as Board of Directors may reasonably require to prove the title of the transferor; or where the instrument of transfer is in respect of more than one class of share. These restrictions are in addition to any which are applicable to all UK listed companies imposed by law or regulation. The notice of the Annual General Meeting specifies deadlines for exercising voting rights and appointing a proxy or proxies to vote in relation to resolutions to be passed at the Annual General Meeting. All proxy votes are counted and numbers for, against or withheld in relation to each resolution are announced at the Annual General Meeting and published on the Companys website after the meeting.
Notes
Continued
At the Annual General Meeting to be held on 12 May 2011, shareholders will be asked to renew the Directors power to allot shares and buy back shares in the Company and to renew the disapplication of pre-emption rights. The Company is not aware of any agreements between shareholders which may result in restrictions on the transfer of securities and/or on voting rights. There are no significant agreements to which the Company is a party that may take effect, alter or terminate upon a change of control following a takeover bid other than in relation to (i) employee share schemes and (ii) the Companys borrowings, which would become repayable on a takeover being completed. The Companys articles of association provide that (i) all Directors must stand for election at the first annual general meeting after having been appointed and by the Board and (ii) at each annual general meeting, one third of the directors who are subject to retirement by rotation must retire from office and may seek re-election. The articles set out the procedure for determining the identity of the Directors to retire at a particular annual general meeting. Shares in the Company are held in the Pace plc Employee Benefits (Trust) for the purpose of satisfying awards made under the Companys employees share plans. The Trustees of the Trust may exercise the voting rights attaching to shares held in the Trust in respect of which the beneficial interest has not vested in any beneficiary provided that they are satisfied that to do so is the beneficiaries interests. The trustees have waived their right to vote in respect of any such shares held above 5%. The Company has granted options which are subsisting (including directors options) in respect of the following presently unissued ordinary shares of 5p each. Number of ordinary shares subject to option 117,071 774,629 909,027 351,634 108,784 13,137 15,000 129,950 20,337 140,000 30,000 50,000 513,852 50,000 508,746 2,051,884 1,190,136 547,988 222,240 300,000 82,560 245,270 2,166,561 501,882 30,000 2,498,958 381,250 684,342 150,000 91,346 250,000 15,126,584 The Pace plc Employee Benefits Trust has granted options over existing shares to satisfy certain options. Details of these additional options are shown in note 26.
Pace plc Annual Report | 66
Exercise period 1 October 2010 to 31 March 2011 1 October 2011 to 31 March 2012 1 October 2012 to 31 March 2013 1 October 2013 to 31 March 2014 20 May 2011 to 5 September 2011 29 January 2004 to 28 January 2011 24 July 2005 to 23 July 2011 24 July 2004 to 23 July 2011 18 January 2005 to 17 January 2012 22 October 2003 to 21 October 2012 26 August 2004 to 25 August 2013 17 August 2005 to 16 August 2014 2 October 2009 to 1 October 2016 19 February 2010 to 18 February 2017 1 November 2012 to 31 October 2017 24 June 2011 to 23 June 2018 24 June 2011 to 23 June 2013 24 June 2012 to 23 June 2014 24 June 2012 to 23 June 2018 18 December 2012 to 17 December 2018 18 December 2011 to 17 December 2018 11 March 2013 to 10 March 2019 11 March 2012 to 10 March 2019 30 July 2012 to 29 July 2019 17 December 2012 to 16 December 2019 8 March 2013 to 7 March 2020 8 March 2014 to 7 March 2020 11 March 2013 to 10 March 2020 14 April 2013 to 13 April 2020 7 September 2013 to 6 September 2020 15 October 2013 to 14 October 2020
Exercise price per share pence 82.0 67.0 74.0 154.0 150.0 610.0 375.0 375.0 357.0 15.75 51.0 51.0 58.75 69.5 97.75 85.5 85.5 85.5 85.5 47.0 47.0 75.0 75.0 199.25 193.60 176.70 176.70 178.50 196.80 208.00 188.40
Notes
Continued
21 Share Premium Account Group and Company At 31 December 2009 Premium on allotments At 31 December 2010 The shares allotted during the year are listed in note 20.
22 Merger Reserve Group and Company At 31 December 2009 and 31 December 2010
m 55.5
The merger reserve was created upon the acquisition of the set-top box and connectivity solutions business of Royal Philips Electronics.
23 Retained Earnings Group At 31 December 2009 Retained profit for the year Dividends to equity shareholders Deferred tax adjustments Employee share incentive charges Movement in employee share trusts At 31 December 2010 Company At 31 December 2009 Retained profit for the year Dividends to equity shareholders Deferred tax adjustments Employee share incentive charges Movement in employee share trusts At 31 December 2010
m 81.0 49.9 (5.2) (1.5) 6.1 (3.4) 126.9 m 53.5 28.7 (5.2) (1.5) 6.1 (3.4) 78.2
Own shares held At 31 December 2010 the Pace plc Employee Benefits Trust held 11,263,524 (2009: 9,712,349) shares in the Company which cost 10,352,772 (2009: 7,263,503). These shares are held to satisfy options granted to employees. The amounts arising on settlement of share options from the employee share trusts represents cash receipts from the exercise of relevant share options.
Notes
Continued
The Pace plc Employee Benefits Trust has granted options to employees (including directors options) over ordinary shares of 5p each as follows: Number of ordinary shares subject to option 81,939 272,538 175,000 38,829 546,075 1,114,381 Exercise price per share pence 610.0 51.0 51.0 58.75 73.25
Exercise period 29 January 2002 to 28 January 2011 26 August 2004 to 25 August 2013 17 August 2005 to 16 August 2014 2 October 2009 to 1 October 2016 3 April 2010 to 2 April 2017
The Pace plc Employee Benefits Trust holds the following shares to satisfy Performance Share Plans and Deferred Share Bonus schemes operated by the company. 1,485,480 278,132 2,427,377 388,878 1,956,202 171,480 3,511,207 56,126 10,274,882 27 February 2011 to 27 August 2011 3 August 2012 to 1 August 2019 5 May 2012 to 4 May 2019 18 May 2012 to 17 May 2019 26 February 2012 to 26 February 2020 15 March 2012 to 15 March 2012 8 March 2013 to 7 March 2020 7 September 2013 to 6 September 2020
24 Profit for the Year The parent Company has taken advantage of Section 408 of the Companies Act 2006 and has not included its own income statement in these financial statements. The Group profit includes a parent Company profit after tax of 28.7m (2009: profit after tax of 30.3m).
25 Capital Commitments Group and Company 2010 m Contracted but not provided for 1.8 2009 m 3.8
Notes
Continued
26 Employee Benefits Pension plans The Group contributes to several defined contribution Group Personal Pension Plans, which all executive directors and employees are entitled to join. The total expenses relating to these plans in the current year was 2.3m (2009: 1.4m). At 31 December 2010 contributions of Nil (2009: Nil) were outstanding. Share based payments Details of the Companys share option plans are included in notes 20 and 23 and the Remuneration Report. The number and weighted average exercise price of share options is as follows: Average Weighted Average Weighted Exercise Number Exercise Number Price of Options Price of Options 2010 2010 2009 2009 Outstanding at the beginning of the period Granted during the period Forfeited during the period Exercised during the period Outstanding at the end of the period Exercisable at the end of the period Outstanding options were as follows: Weighted average remaining contractual life months 75 65 89 100 1 83 Weighted average exercise price 39p 70p 87p 185p 610p 102.9p 162p 296p 76p 113.7p 101p 13,378,742 4,770,273 1,064,178 843,872 16,240,965 2,898,498 87.6p 92p 123p 59p 102.9p 172p 19,319,988 4,163,647 1,598,874 8,506,019 13,378,742 2,469,369
Range of exercise prices (pence) 15.75p to 49p 51p to 75p 78p to 97.75p 200p to 375p 599.5p to 857.5p
The weighted average exercise price of options granted in the period was 162p (2009: 92p). The weighted average fair value at the measurement date of options granted in the year was 20p (2009: 15p). The weighted average exercise price at the date of exercise for options exercised in the year was 76p (2009: 59p). The weighted average share price during the year was 194p. The fair value of services received in return for share options granted are measured by reference to the fair value of share options granted. The estimate of the fair value of the services received is measured based on a Black-Scholes model. The following table gives the assumptions applied to the options granted in the respective periods shown. Expectations of early exercise are incorporated into the model, where appropriate.
Notes
Continued
Average share price (pence) Weighted average exercise price (pence) Expected volatility (%) Option life (years) Dividend yield (%) Risk free interest rate (%)
The expected volatility is based on the historic volatility (calculated based on the weighted average remaining life of the share options), adjusted for any expected changes to future volatility due to publicly available information. The charge for share based payments is 6.1m (2009: 2.5m) which is comprised entirely of equity settled transactions. 27 Leasing Commitments Total amounts payable under non-cancellable operating lease rentals are as follows: Group 2010 m Land and buildings Within one year Between two and five years In five years or more 6.3 16.8 7.5 30.6 2009 m 3.1 10.7 6.3 20.1 Company 2010 m 0.7 3.1 0.8 4.6 2009 m 0.7 2.7 1.3 4.7
28 Related Parties Identity of related parties The Group has a related party relationship with its subsidiaries and with its Directors. Transactions with subsidiaries The main transactions between the Company and its subsidiaries consist mainly of payments by the Company for distribution engineering and administrative support services provided by Pace Americas Inc., Pace France SAS and Pace Micro Technology (India) Private Ltd. Total transactions of 464.4m were made in the year (2009: 355.0m). The amounts due to and from these subsidiaries are shown within notes 15 and 16. Transactions with key management personnel Key management of the Group is through the executive directors of the Company. The main transactions with these individuals are disclosed in the Remuneration Report on pages 21 to 28. Of the share based payments charge of 6.1m made in the period, 39% relates to options granted to the executive directors.
Notes
Continued
29 Acquisitions In The Period The Group has made the following three acquisitions during the year, all of which were 100% acquired: Deferred and contingent consideration m 2.3 10.0 12.3 Fair value of Goodwill net assets arising on acquired (i)(v) acquisition (ii)(iv) m m 4.8 158.8 9.2 172.8 6.5 124.6 19.6 150.7
Acquisition date
Subsidiary
(i) As at 31 December 2010 the fair values of acquired assets, liabilities and goodwill have been determined on a provisional basis, pending finalisation of the post-acquisition review of the fair value of the acquired net assets. There were no significant fair value adjustments arising on the acquisitions, other than the recognition of intangible assets and deferred tax noted below. (ii) The goodwill arising on the acquisitions relates to the skills and talents of the acquired business workforces, the synergies expected to be achieved from integrating the business into the existing business and the benefits of future market expansion. These benefits are not recognised separately from goodwill as the future economic benefits arising cannot be reliably measured. (iii) Costs directly attributable to each acquisition have been expensed within exceptional items (note 5). (iv) None of the goodwill is expected to be deductible for income tax purposes. (v) There were no material differences between the gross contractual amounts receivable and the fair value of receivables disclosed as other current assets. Bewan Systems SA (Bewan), founded in 1996, and based in Paris, is a leading European supplier of secure network solutions and unified communications, for the home and office users as well as for Telecoms and Internet operators. The company offers a comprehensive range of easy-to-deploy hardware and software solutions designed to accelerate the digital convergence process and allow universal access to the mobile digital home. Bewans solutions are used daily by millions of users and around a dozen major telecoms operators in Europe, Africa and the Middle East. 2Wire, Inc. (2Wire), head quartered in San Jose, CA, is a leading provider of advanced residential gateways and associated software and services for the broadband service provider market. 2Wire has established customer relationships in the tier one telco market, in particular with service providers in North America. AT&T has been a customer of 2Wire for 10 years and 2Wire provides software and hardware solutions to enable AT&Ts U-verseSM suite of services that includes multiroom high definition TV, highspeed broadband and telephony. Latens Systems Ltd (Latens) is a Belfast based software specialist for the payTV market. Formed in 2002, Latens has pioneered the development of dynamic, software-based Conditional Access for Pay-TV and IPTV operators. Latens key differentiator is that its solutions have been developed by broadcast and security experts specifically for pay-TV and content distribution to a variety of set top boxes, PCs and other consumer devices. Recognised amount of identifiable assets acquired and liabilities assumed Bewan m Net assets acquired: Intangible assets customer contracts and relationships Intangible assets technology and patents Intangible assets other Property, plant and equipment Other current assets Other current liabilities Provisions/ non-current liabilities Deferred tax Cash and cash equivalents Borrowings 0.6 0.2 3.4 (3.6) (0.1) (0.2) 4.5 2 Wire m 86.5 69.2 5.6 4.5 84.2 (102.4) (7.8) (19.4) 38.4 Latens m 6.1 5.7 0.8 0.2 1.7 (3.0) (0.2) (1.8) 0.1 (0.4) Total m 92.6 74.9 7.0 4.9 89.3 (109.0) (8.1) (21.4) 43.0 (0.4)
Notes
Continued
Satisfied by: Cash consideration Deferred and contingent consideration Total consideration transferred
283.4 283.4
Cash consideration Cash and cash equivalent balances acquired Net cash flow on acquisitions completed in 2010 Deferred consideration paid during 2010 in respect of acquisitions completed in earlier years Net cash flow on acquisitions
2.2 270.8
Bewan The acquisition of Bewan enhances Paces capability in the development of converged solutions as advanced residential gateways become increasingly important both as standalone devices and in combination with set-top box products that drive whole home networks. The contingent consideration relates to an earn-out agreement, for which the maximum payable amount of 2.5m has been recognised (the minimum earn out being nil). Based on current expectations the directors expect the maximum earn out to be achieved. Intangibles relating to brands have been identified and are being amortised over a period of three years. Bewan has earned revenues of 11.6m and made profits from operations (excluding exceptionals and amortisation) of 0.7m in the period since acquisition. 2Wire This acquisition extends Paces US market coverage with entry into the tier one telco market. 2Wire, with its expertise in the broadband residential gateway market, will help address a full range of US operator requirements to complement Paces current position in the US with cable and satellite operators. 2Wires software and gateway expertise will further drive development of Paces home entertainment convergence strategy. The transaction introduces deep client relationships with important customers including AT&T and offers benefits from increased scale and operational synergies. Given the above key intangibles identified as part of the purchase price allocation exercise concern customer contracts and relationships, technology, patents and maintenance agreements. Such intangible balances are being amortised over periods ranging from one year to eight years. Since the acquisition 2Wire has earned revenues of 74.5m and made profits from operations (excluding exceptionals and amortisation) of 8.6m.
Notes
Continued
Latens The acquisition of Latens helps further widen Paces capabilities, particularly with regard to technology, skills and know-how concerning cardless conditional access security, downloadable security, browser based middleware and user interface deployments and back-end/head-end know how. From the purchase price allocation exercise carried out intangible assets have been identified and relate to customer relationships, technology and trade name and are being amortised over periods of up to 10 years. The deferred and contingent consideration relates to an earn-out agreement, for which the maximum payable amount of 5m has been recognised (the minimum earn out being nil). Based on current expectations the directors expect the maximum earn out to be achieved and paid in 2012. In addition 5m has been recognised as deferred consideration, linked partially to key employees remaining with the Group until at least 31 December 2011, and is payable no later than 1 May 2012. This payment has been reviewed in accordance with IFRS3 Application guidance and is considered to be consideration and not remuneration. Since the acquisition Latens has earned revenues of 1.2m and made a loss from operations (excluding exceptionals and amortisation) of 0.1m.
The following summary presents the Group as if the businesses acquired had been acquired on 1 January 2010. The amounts include the results of the acquired businesses but do not include any exceptional items or any amortisation of separately identified intangibles, which are being amortised over various periods ranging from one to ten years. In addition the amounts do not include any possible synergies from the acquisitions. The results of the acquired companies for the period before acquisition have not been adjusted to reflect Pace accounting policies nor to reflect fair value adjustments made on acquisition. The information is provided for illustrative purposes only and does not necessarily reflect the actual results that would have occurred, nor is it necessarily indicative of the future results of the combined entities. Proforma Group m Revenue Profit before tax, amortisation and exceptional items 30 Free cash flow and cash investment in acquisitions 2010 m Free cash flow Cash generated from operations Tax paid Purchase of property, plant and equipment Proceeds from disposal of property, plant and equipment Development Expenditure Exceptionals paid in the year Acquisitions working capital increase from date of acquisition to year end Free cash flow 87.2 (25.2) (19.8) (36.7) 10.9 20.0 36.4 2010 m Cash investment in acquisitions in the year Acquisition of subsidiaries, net of cash acquired Acquisitions working capital increase from date of acquisition to year end Cash investment in acquisitions in the year (270.8) (20.0) (290.8) 2009 m 103.6 (12.4) (12.4) 0.9 (42.3) 37.4 2009 m 1,608.3 108.1
31 Post Balance Sheet Events There are no significant or disclosable post balance sheet events.
Directors all of Victoria Road Saltaire BD18 3LF England Robert Michael McTighe Neil Gaydon Stuart Andrew Hall David Alyn McKinney Patricia Chapman-Pincher John Grant Michael Inglis Company Secretary Anthony John Dixon Registered and Head Office Victoria Road Saltaire BD18 3LF England Registered Number 1672847 Non-executive Chairman Chief Executive Officer Chief Financial Officer Chief Operating Officer Non-executive Director Non-executive Director Non-executive Director
Financial Advisers NM Rothschild & Sons Ltd 1 Park Row Leeds LS1 5NR Auditors KPMG Audit Plc 1 The Embankment Neville Street Leeds LS1 4DW Registrars Capita Registrars Ltd The Registry 34 Beckenham Road Beckenham Kent BR3 4TU Stockbrokers RBS Hoare Govett Limited 250 Bishopsgate London EC2M 4AA JP Morgan Cazenove 20 Moorgate London EC2R 6DA
Year ended 31 Dec 2010 m Revenue Profit/(loss) before tax Profit/(loss) before interest, exceptional items, amortisation and tax Profit/(loss) after tax Basic EPS/(LPS) Basic EPS/(LPS) before exceptional items and goodwill amortisation Total equity 1,330.9 71.1 103.6 49.9 17.0p 23.9p 242.6
Year ended 31 Dec 2009 m 1,133.5 69.9 76.4 51.4 17.7p 19.3p 196.3
Year ended 31 Dec 2008 m 745.5 13.8 29.2 11.1 4.0p 7.8p 143.9
7 months ended 31 Dec 2007 m 249.9 15.4 15.9 14.4 6.3p 6.3p 67.6
Year ended 2 June 2007 m 386.5 4.9 8.3 6.8 3.0p 3.5p 50.9
Shareholder Information Annual General Meeting The Companys Annual General Meeting will be held at 12 noon on 12 May 2011, at the Companys head office, Victoria Road, Saltaire, West Yorkshire BD18 3LF. Capita Registrars Enquiries regarding shareholdings, change of address or other particulars should be directed in the first instance to the Companys Registrars, Capita Registrars, The Registry, 34 Beckenham Road, Beckenham, Kent, BR3 4TU or by telephone on 0870 162 3131. They also provide a range of online shareholder information services at www.capitashareportal.com where shareholders can check their holdings and find practical help on transferring shares or updating their details. Multiple Accounts on the Shareholder Register If you have received two or more copies of this document, this means that there is more than one account in your name on the shareholder register. This may be caused by either your name or address appearing on each account in a slightly different way. For security reasons, the Registrars will not amalgamate the accounts without your consent. If you would like any multiple accounts combined into one account, please write to Capita Registrars at the address given above. Unsolicited Mail The Company is obliged by law to make its share register available upon request to the public and to other organisations, which may use it as a mailing list, resulting in shareholders receiving unsolicited mail. Shareholders wishing to limit the receipt of such mail should write to the Mailing Preference Service, DMA House, 70 Margaret Street, London W1W 8SS, or call +44 (0) 20 7291 3310 for an application form or visit www.mps-online.org.uk Pace Website Shareholders are encouraged to visit our website, www.pace.com, which has a wealth of information about the Company.
Pace plc, Victoria Road, Saltaire BD18 3LF UK Tel: +44 (0) 1274 532000 Fax: +44 (0) 1274 532010
MKT-R&A2010